Annual Report - Arian Silver Corporation

Transcription

Arian Silver Corporation
Annual Report and Accounts 2007
www.ariansilver.com
Company profile
Arian Silver Corporation is a silver exploration and
development company advancing substantial silver and
polymetal properties in Mexico with three key projects within
an extensive portfolio covering more than 20,000 hectares.
The Company has so far developed significant resources at
both the San Jose and Tepal properties over the past year
and is committed to increasing these resources significantly
during the next twelve months with a plan to develop these
projects and become a significant near-term silver producer.
Arian Silver offers substantial leverage to investors seeking
exposure to silver. We are one of the lowest exploration cost
explorers with a silver-equivalent ounce discovered of less
than £0.05 or C$0.10. We are able to achieve this by
utilizing a first-class team on the ground in Mexico fully
supported by a management team in London who have
proven track records of identifying projects at an early stage,
taking them through feasibility, and then to development.
2007 at a glance
Drill programme
at Calicanto
identified
bonanza grade
silver structures
Continuing
exploration work
at the Company’s
three key projects,
namely San Jose,
Tepal and Calicanto
Continued to
strengthen its
technical and
management
teams
Canadian National
Instrument 43-101
inferred mineral
resource estimates
for San Jose and
Tepal announced
by the Company
(March 08)
Mexico
Increased
landholdings at
San Jose by 50%
to 6,280 hectares
(“Ha”) to cover the
entire 12km of
strike length
Continuing
work at Calicanto
with further
development
of the Calicanto and
San Buenaventura
ramps
Owns or has options
over concessions
covering in excess of
20,000Ha of prime
silver bearing property
in the Mexican States
of Zacatecas and
Michoacán
Zacatecas
Mexico
Michoacan
USA
Guadalajara
Sombrerete
Zacatecas
Gulf of
Mexico
MICHOACAN
Navidad
Mexico City
Arian Projects
Morelia
Ojocaliente
ZACATECAS
Pacific
Ocean
Significant drilling
programmes
completed at San
Jose (12,000 metres
drilled) and at Tepal
(7,178 metres drilled)
Tepal
San Luis
Potoso
Guanajuato
Arian Projects
2
Arian Silver Corporation Annual Report & Accounts 2007
Sampling at Tepal
Drilling at Tepal
www.ariansilver.com
3
Chairman’s and Chief Executive’s Statement
The year under review saw the achievement of some
significant milestones for the Company.
Having established Arian in 2006 as the first London-listed
primary silver Company and put the Company on a strong
technical, corporate and financial footing, 2007 was marked
by continued significant exploration success. In line with our
expectations the advancement of two of our flagship
properties, San Jose and Tepal, led to preliminary Canadian
National Instrument (NI) 43-101 compliant inferred resources
statements on both of these properties in March 2008.
Arian’s management has a proven track record in financing
and developing mineral projects worldwide. In Mexico, Arian
employs an experienced team comprising both Mexican
and expatriate technical and administrative personnel. We
are continuing to build upon this successful team as we
seek to achieve our goals of organic growth and
development of our projects. Through our workforce we
have developed significant local knowledge and have
established excellent relations with local suppliers. This is
particularly important given the current competitive market
for services, supplies and equipment in the minerals sector.
These have been and will continue to be crucial factors in
facilitating the completion of our drilling and sampling
programmes on schedule and within budget.
Arian is committed to becoming a significant silver producer
through a combination of the development of its existing
assets and through acquisition opportunities within the
prolific Mexican Silver Belt. Our focus is on developing both
mechanized underground and open-pit mining projects,
where projected operating costs can be minimized. The
Company’s strategy is to seek out and develop primary
silver assets with an exploration and production history,
thereby significantly reducing exploration risk and keeping
discovery cost per ounce of silver extremely low. The results
of our acquisition and exploration activities to date
demonstrate that we have had another very successful year.
In addition to San Jose and Calicanto, our two key silver
projects located within Zacatecas State, we have a third key
property in the Tepal Project, which is a copper-gold porphyry
located in Michoacán State in South-West Mexico. Looking
ahead, exploration and development of these three properties
will remain our priority as we believe that these projects have
excellent potential to host significant amounts of
mineralisation. Subject to positive scoping studies, these
could possibly be developed into near-term producing mines.
In January 2007, the Company commenced exploration on
the San Jose Project, which incorporates the San Jose
Mine. The San Jose Mine was a producing mine previously
worked by a subsidiary of Peñoles and then Desarollo
Monarca until 2001 when mining became uneconomic
because of the low prevailing silver price. Subsequent to
cataloguing all historic information and data and mapping
the veins we conducted geochemical and geophysical
exploration, which all indicated further exploration targets
within this property. Following this we commenced a 12,000
metres drill campaign in order to delineate the continuing
mineralisation. This resulted in the NI 43-101 inferred
resource estimate, which the Company published in March
2008. This resource estimate incorporated approximately
half of the 55 drill holes and represented only 4,700 metres
of drilling. We are confident that further assay results will
increase the resources significantly during 2008 and
demonstrate the upside potential of the San Jose Project.
Also at our San Jose Property, Arian acquired, during the
year, additional and strategically located concessions which
increased the landholdings by approximately 50% to 6,280
hectares, covering more than 12 kilometres of the strike
length of the San Jose Vein.
In addition to the San Jose Project, the Company’s
exploration efforts were also focused on the previously
explored Tepal gold-copper porphyry project, where Arian
controls nearly 14,000 hectares. Subsequent to establishing
an operational base in the area, Arian built its second team
in Mexico headed by a senior Mexican geologist. The
Company then started a 7,500 metres drilling programme
to confirm the historical drill data and to ascertain how the
mineralisation extends both laterally and to depth. Results
from approximately half of the 7,200 metres drilled were
used to complete the initial NI 43-101 inferred resource
statement that the Company published in March 2008. The
Company anticipates an increase in this resource estimate
in due course once, the assays of the of the remaining drill
holes are returned from the laboratories.
Good progress was also made at the Calicanto Property
where Arian owns five contiguous mining concessions
totalling approximately 74 hectares. During 2007, the
Company completed its initial drill programme, which
intersected numerous bonanza grades (>1,000 grams per
tonne) of silver. The Company is now planning a new drill
programme, which is due to commence during Q3 2008,
which we believe should provide sufficient additional data
for the preparation of a NI 43-101 resource estimation.
www.ariansilver.com
4
Arian continues to develop a pipeline of additional
exploration properties to supplement its currently held
options over 26 properties, covering some 20,000 hectares.
We believe the outlook for 2008 is very exciting. With initial
NI 43-101 resource statements at both San Jose and Tepal
based on only half the drill results of the phase-one drilling
programmes and the phase-two drill programme at the San
Jose Project already well underway, we believe there is
considerable potential to increase the resources at both
properties. Later this year we will commence the phase-two
drill programme at Calicanto, which together with the results
of the phase-one drill programme, should form the basis for
a NI 43-101 resource estimation at that property as well..
In August 2007, the Company successfully raised Cdn$3
million through a non-brokered private share placement.
This funding, together with the subsequent exercise of
approximately 8 million warrants which raised approximately
Cdn$3.4 million, enabled the Company to pursue an
aggressive exploration campaign.
It is fortuitous for the Company that it is operating in a time
of robust silver prices.Since Arian began to assemble a
mineral property portfolio in 2005, the silver price has
increased by approximately 300% and this has served to
strengthen the economic outlook for developing these
properties. Whilst silver is the main target commodity the
Company is endeavouring to recover, its properties also
contain material amounts of gold and other base-metals
that, potentially, can be recovered.
While the overall outlook is very positive, the exploration and
mining industry also faces some significant challenges. We are
in a period of significant commodity inflation and the effects of
rising prices are being felt throughout the industry. Access to
and availability of drill rigs and crews has become more difficult
and, in common with many exploration companies, Arian
has suffered from longer assay turnaround times, which
have delayed receipt of results and thereby contributed to
the delay in delivering the NI 43-101 resource statements.
Arian remains focussed on delivering shareholder value and
will endeavour to minimise dilution for existing shareholders as
it develops its portfolio of assets. The opportunity of providing
near-term cash flow to support exploration activities continues
to be explored. In the absence of this, the Company will need
to raise further funds to develop its asset base, which it plans
to do on the most advantageous terms available.
www.ariansilver.com
We are optimistic that the results from future activities will
further delineate and increase resource categories and thus
enhance the asset base of the Company.
Tony Willliams
Chairman
We would like to thank all our staff, consultants and advisors
who have contributed to a highly successful year for your
Company and to our shareholders who continue to support
the Company as it explores its assets and seeks out
attractive new acquisitions.
Tony Williams
Executive Chairman
Jim Willliams
Chief Executive Officer
Jim Williams
5
Properties
San José Property, Zacatecas.
The San José property covers the former workings of the
San José Mine, operated by Peñoles and Desarollo
Monarca from 1973 until 2001, extracting in excess of 15
million ounces of silver (with additional lead and zinc) from
just over 2 million tonnes of ore.
Subsequently, Hecla acquired the Tepal Project. Hecla
collected nearly 900 rock chip samples on 50 by 50
metres grid, re-analyzed 298 pulps from the Teck RC
drilling programme and drilled a further 17 RC holes,
totalling 1,506 metres. Hecla's focus was exclusively
on gold potential.
During 2007, Arian increased its landholdings at San Jose
by approximately 50% to 6,280 hectares and now controls
at least 12 kilometres strike at the San Jose vein system.
In January 2007, the Company established a base at
Tepal, and recruited a senior Mexican geologist to manage
the project. The Company commenced cataloguing the
extensive collection of maps and reports from previous
exploration campaigns undertaken by Inco in the 1970’s
and Teck and Hecla in the 1990’s.
In January 2007, Company geologists commenced
cataloguing and compiling information about the mine.
Maps and reports were acquired from Peñoles, and work
began on digitizing these. This work generated a number
of exploration targets and in May, Arian started the first
drill programme on the property since 1989. By the end
of 2007, the Company drilled a total of 8,400 metres in
55 holes, and discovered that the silver and base metal
mineralisation within the San José vein was much wider than
had previously been mined. The Company also discovered
new vein systems and disseminated zones of mineralisation.
When Arian acquired the property, it had significant
surface and underground infrastructure. The mine has a
4 x 4 metre ramp system and a 350 metre deep vertical
shaft. These structures have been rehabilitated, as well
as a number of surface buildings which have been turned
into offices, work-shops and a warehouse.
Arian also managed to locate a number of samples from
the previous drilling campaigns which were analyzed to
verify historical drill-hole data in order for it to be included
in future NI 43-101 resource estimations for the property.
In April 2007, Arian commenced drilling on the property
with the primary goal of confirming the historical drill data.
Initial drill-hole data indicate that both the North and South
zones extend laterally and to depth beyond what was
defined by historic drill-holes.
The Company also conducted regional exploration
concurrently with the drilling. Over 1,000 rock-chip samples
were taken from around the property, and several new
mineralised gossans have been discovered.
Tepal Property
Arian controls nearly 14,000 hectares of this emerging
gold-copper porphyry district in Michoacán State, southwestern Mexico.
The Tepal Project was initially explored in the early 1970s
by INCO who identified the area as having potential to host
a porphyry copper-gold deposit. INCO drilled 21 diamond
drill holes, totalling 3,247 metres and identified significant
mineralisation, in an area now called the North Zone.
In 1992, Teck acquired the Tepal Project, drilled an
additional 50 Reverse Circulation ("RC") holes, totalling
8,168 metres and discovered a second area of
mineralisation, called the South Zone.
Cutting drill core at Tepal
www.ariansilver.com
6
Calicanto Property, Zacatecas
The Calicanto Property consists of five contiguous mining
concessions totalling approximately 74 hectares. The
property is located in the heart of the Zacatecas mining
district, adjacent to Capstone Mining’s Cozamin Mine, and
covers four main vein systems. In April 2007, the Phase-one
drilling programme consisting of 16 holes totalling 3,149
metres of diamond drilling was successfully completed.
Ojocaliente Area, Zacatecas State
The drill programme returned high-grade gold and
bonanza-grade (>1,000 g/t) silver intercepts from the
Calicanto, Misie and Nevada vein systems. The drilling
also intersected a number of veins parallel to the principal
structures that contained high-grade gold as well as
significant lead, zinc and copper values.
Arian also advanced two ramps on the Calicanto and San
Buenaventura vein systems. These ramps were designed
to explore in detail these vein systems, to provide a
representative bulk sample, and to provide safe access to
the historic mine workings so that they could be sampled
and surveyed.
Other Properties
In addition to the Calicanto, San José and Tepal
properties, Arian owns further mineral concessions, all of
which are located within the Zacatecas State and can be
broadly grouped into two geographical zones.
Zacatecas Area, Zacatecas State
There are two groups of concessions in the Zacatecas
district: the Calicanto Property and Los Campos Property.
Los Campos
The Los Campos project comprises four concessions
wholly owned by Arian covering an area of approximately
500 hectares located on the south side of the city of
Zacatecas. The property is easily accessible and only
a 15 minutes drive from the Company’s Zacatecas office.
The property covers a number of shafts that have
explored several high-grade silver veins to considerable
depth. In November 2007, Arian commenced an
exploration programme at Los Campos. Geological
mapping was completed and a number of veins
discovered and sampled with positive results. This work
was followed up with a wide soil sampling programme
designed to identify mineralised structures beneath the
soil cover. The results from this programme are expected
in 2008 and if positive a follow-up trenching and drilling
programme will be undertaken.
www.ariansilver.com
The Ojocaliente area covers a number of geographically
separate silver veins (epithermal) and replacement (skarn)
occurrences about 50 kilometres southeast of Zacatecas,
including the San José Project. Arian has seven wholly
owned concessions that cover approximately 890 hectares.
San Celso
San Celso consists of three contiguous mining
concessions totalling 88.58 hectares. The concessions
are located in the historic mining district of Pantillo NateraOjocaliente and are surrounded by other concessions to
the south and the west. The San Celso project is owned
outright by Arian. During 2007 no further work was
conducted on the property.
La Africana
The La Africana property consists of two concessions
which cover an area of approximately 15 hectares and
are situated about three kilometres south-west of Panfilo
Natera, just off the paved highway. The property is also
located two kilometres south of the Bilbao project, where
drilling has discovered a large massive sulphide deposit.
The concessions cover a small hill with numerous small
shafts and prospects that explore a high-grade silver vein.
No exploration work was conducted on the Africana
property in 2007.
Donovan 1
The Donovan 1 property covers 42 hectares and consists
of a number of high-grade silver veins, as well as small
out-crops and float boulders of limestone replacement
(skarn) type mineralisation. Arian has completed a
geochemical and a ground magnetic survey on the
property that identified a number of potential mineralised
structures. No exploration work was conducted on the
Donovan 1 property in 2007.
Donovan 2
The Donovan 2 concession covers an area of
approximately 746 hectares and is located 20 kilometres
south of San José, and just to the north of the Milagros
epithermal vein system. Initial reconnaissance has been
undertaken and field observations indicate it has the
potential to host volcanogenic massive sulphide
mineralisation similar to the nearby San Nicolas deposit.
Arian has completed initial soil and ground magnetic
surveys on the property which have identified two
significant anomalies. One of these anomalies is located
beneath a small prospect where samples of dump
material have returned anomalous copper, gold and silver
grades. No work was conducted on the Donovan 2
property in 2007.
7
Navidad
This concession, wholly owned by Arian, covers an area
of approximately 100 hectares near the village of Genaro
Codina. To date no exploration has been carried out save
for initial reconnaissance.
Inspecting old mine workings
at San Jose
Drilling at Calicanto
www.ariansilver.com
8
Core drilling of the San Jose Vein, San Jose
San Jose Property Map
Sampling at San Jose
San Jose Head frame
www.ariansilver.com
Management’s
responsibility for
financial reporting
and controls
This Management Discussion and Analysis (“MD&A”) has
been prepared based on information available to Arian
Silver Corporation (“Arian” or the “Company”) as at April 28,
2008 and compares its 2007 financial results with those of
the previous year. This MD&A should be read in conjunction
with the Company’s audited Consolidated Financial
Statements and the related notes. The audited
Consolidated Financial Statements and the related notes
have been prepared in accordance with International
Financial Reporting Standards (“IFRSs”). All dollar amounts
referred to in this discussion and analysis are expressed in
United States dollars, unless specifically stated otherwise.
The audited Consolidated Financial Statements of the
Company for the financial year ended December 31, 2007
have been prepared by management of the Company
(“Management”) in accordance with International Financial
Reporting Standards (“IFRSs”) and have been approved by
the Company’s Board of Directors (the “Board”). The
audited Consolidated Financial Statements of the Company
for the year ended December 31, 2006 were also prepared
in accordance with IFRSs and were also approved by the
Board. The integrity and objectivity of these Consolidated
Financial Statements are the responsibility of Management.
In addition, Management is responsible for ensuring that the
information contained in this MD&A is consistent, where
appropriate, with the information contained in the audited
Consolidated Financial Statements.
In support of this responsibility, Management maintains a
system of internal accounting and administrative controls
to provide reasonable assurance that the financial
information is relevant, reliable and accurate and that the
Company’s assets are appropriately accounted for and
adequately safeguarded. When alternative accounting
methods exist, Management has chosen those methods it
deems most appropriate in the circumstances. The
audited Consolidated Financial Statements may contain
certain amounts based on estimates and judgements.
Management has determined such amounts on a
reasonable basis to ensure that the Consolidated Financial
Statements are presented fairly in all material respects.
The Board is responsible for ensuring that Management
fulfils its responsibilities for financial reporting and internal
controls. The Board carries out this responsibility principally
through its audit committee. The audit committee is
appointed by the Board and its members are not involved in
the Company’s daily operations. The audit committee meets
periodically with Management and the external auditor to
discuss internal controls over the financial reporting process,
auditing matters and financial reporting issues, to satisfy
itself that each party is properly discharging its
responsibilities and to review the Consolidated Financial
Statements with the external auditors.
9
Introduction
The following discussion is Management’s assessment
and analysis of the results and financial condition of the
Company and should be read in conjunction with the
accompanying audited Consolidated Financial Statements
for the financial years ended December 31, 2007 and
2006, which are available on SEDAR at www.sedar.com.
The Company (formerly Hard Assets Inc.) was
incorporated in the province of British Columbia, Canada,
on May 4, 2004. On May 24, 2006, the Company was
continued to the British Virgin Islands in connection with
its merger (“Merger”) with Arian Silver Corporation Limited
(“ASCL”), whereupon the Company changed its name to
Arian Silver Corporation. On May 25, 2006, the
Company’s common shares were admitted to trading on
the AIM Market of the London Stock Exchange (“AIM”).
On July 21, 2006, the Company's common shares were
listed and commenced trading on the TSX Venture
Exchange (“TSX-V”).
The Merger has been accounted for in accordance with
the reverse take over method of accounting. Under this
method, ASCL has been identified as the acquirer and
accordingly the consolidated entity is considered to be a
continuation of ASCL.
The Company is engaged in the acquisition and
exploration of mineral resource properties.
Overall performance
In the financial year ended December 31, 2007, the
Company incurred a loss of $5.0 million. The Company’s
loss arises in respect of administrative costs in its Mexican
operations and corporate overheads, which include a
non-cash amount of $1.1 million for expensing the fair
value of share purchase options granted during the year.
There was no income other than interest from short-term
cash deposits of $62,000.
In the financial year ended December 31, 2007, intangible
assets increased by approximately $3.2 million to $4.4
million as a result of the substantial drilling programmes
undertaken in respect of the Mexican projects. Cash of
$7.4 million was received as a result of share issues on
the exercise of share purchase warrants and share
purchase options and a private placement.
www.ariansilver.com
10
Selected Financial Information
The following is a summary of selected financial
information for the financial years ended December 31,
2007 and 2006:
San Jose Project, Ojocaliente District,
Zacatecas State
In December 2006, the Company acquired an exclusive
option over 100% of the San Jose silver-base metal
property in Zacatecas State. The property lies 55
kilometres to the South-East of Zacatecas and covers two
mining concessions totalling approximately 4,100 hectares
(“Ha”). The property also came with a significant
infrastructure, including a 4 x 4 metre ramp, which
extended for nearly 3 kilometres along the footwall of the
San José Vein (“SJV”) system, and a 350m deep, 500
tonne per day (“tpd”), vertical shaft with hoist. Assuming
the option is exercised in full, the Company will pay to the
vendor $1.5 million in instalments over three years to
acquire the property. In addition, the Company will pay a
2% Net Smelter Return (“NSR”) with a right of first refusal
to buy out the NSR for $1.5 million at any time during the
option period.
Total revenues
2007
$'000s
2006
$'000s
62
71
Net loss before exceptional items
4,893
3,587
Net loss for the period
4,893
17,033
Basic and diluted loss per share
$(0.05)
$(0.24)
Total assets
8,436
4,802
Shareholders' equity
8,100
4,423
Cash dividends declared per share
-
Overview of operations
The Company is currently concentrating its efforts on
three key projects, namely, San Jose and Calicanto,
located in Zacatecas State, Mexico and Tepal, located in
Michoacán State, Mexico. In addition the Company has a
number of other less advanced projects, which for
reporting purposes are grouped under ‘Other Projects’.
During the year significant drilling programmes continued
on both the Tepal and San Jose Projects and, in view of
the positive assay results being received these
programmes were extended. The programme at San Jose
was extended from an initial 5,000 metres (“m”) to
12,000m and the programme at Tepal was extended from
an initial 3,000m to 7,500m. In addition, at the Calicanto
Project, the advancing of the underground decline ramps
along the Calicanto Vein structure and the San
Buenaventura Vein structure continued.
The Company’s principal office in Mexico is at Zacatecas
and a second office is maintained at Tepal.
Qualified Person
Mr. Jim Williams. Eur Ing, Eur Geol, BSc, MSc, D.I.C.,
FIMMM, and Chief Executive Office of Arian, is a "Qualified
Person" as defined in the AIM guidelines of the London
Stock Exchange, and a "Qualified Person" as defined in
the Canadian Securities Administrators National
Instrument 43-101 has reviewed and approved the
technical information in this document other than the
mineral resource estimates.
www.ariansilver.com
The mine was previously operated by Zimapán (Peñoles),
(1973-1991), and Desarollo Monarca (1993-2001),
extracting over 2 million tonnes of ore averaging 250g/t
silver with significant lead and zinc credits.
During 2007 progress at San José has been rapid. Arian
acquired 9 new concessions to increase the land-holdings
at San José by approximately 50%, to 6,280 hectares
(62km2). With these new concessions, Arian now controls
at least 12km strike length of the SJV system. Payments
and terms for each purchase made during 2007 are
summarized in the table below.
Concessions acquired by Arian at San Jose in 2007
Claim Name
Amount (US$)
Area (Ha)
Comments
La Guadalupana
$5,000
56.1
100% Owned
El Tiempo
$5,000
70.0
100% Owned
El Milagro
$60,000
1,879.4
100% Owned, underlying 2% NSR
El As 2
$5,000
45.9
El As 1 F-1
$5,000
23.1
El As 1
$5,000
17.4
El As
$5,000
76.1
El As 2 F-1
El Macho
Total
$5,000
6.3
$15,000
18.0
$110,000
2,192.3
A Phase-1 5,000m core drilling programme commenced
at the beginning of May 2007, which was the first drilling
on the property since 1989. This drilling programme was
subsequently extended on two occasions to a total of
12,000m in light of the good drilling and underground
sampling assay results received. By the year end a total of
8,400m had been drilled in 55 holes. The entire Phase-1
programme was completed by mid-March 2008 and
comprised 65 drill holes.
Concurrently with the drill programme, a sampling and
surveying programme was undertaken of the old mine
workings. Approximately 3,500 chip-channel samples
were taken during this programme.
In March 2008 the Company announced an initial
Canadian National Instrument (“NI”) 43-101 mineral
resource estimate for the property (see the Company’s
press release dated March 3, 2008 entitled “Initial NI 43101 Resource Calculation at San Jose”), details of which
are set out in the table below. The resource estimate was
derived from only 50% of the drill holes as the results from
34 holes were not available for the database modelling
cut-off date in mid-December 2007. The remaining
samples from drilling and underground sampling are
currently with the assay laboratories and the results from
these will be used to update the NI 43-101 mineral
resource estimate in due course.
The initial resource estimate of 27.6 million Oz of silver in
the inferred mineral resource category is from holes drilled
to an aggregate core length of 3,600m and is contained
within a 4km section comprising four currently defined
mineral resource blocks along the strike of the SJV. These
blocks currently cover an aggregate strike length of some
1,600m within the 4km strike length and extend to a
depth of 200m. The percentage of oxide, transitional and
primary material is undefined as part of these preliminary
“inferred” estimations.
11
San Jose Inferred Mineral Resource Estimates
Contained Metal
Zone
Tonnes
g/t
Ag
%
Pb
%
Zn
(oz)
Ag
Block 450
3,592,000
100.9
0.09
0.26
11,655,124
Santa Ana
2,823,000
103.8
0.44
1.17
9,422,371
Solidad
1,659,000
108.5
0.78
1.42
5,789,640
282,000
85.4
0.25
0.36
775,592
8,356,000
102.8
0.35
0.8
27,642,727
Guanajuatillo
1. Cut-off grade of 0 g/t Ag
2. Ag = Silver. Pb = Lead. Zn = Zinc.
3. The mineral resource estimates are in accordance with CIM and JORC
standards
4. The effective date of the mineral resource estimates is 26 February 2008
5. The estimates are based on geostatistical data assessment and preliminary
computerised IDW3, Ag grade wireframe restricted, linear block modelling
The “qualified person”, as such term is defined in NI 43101, who prepared the mineral resource estimates
disclosed above, is Mr. James Hogg. Mr. Hogg is an
employee of A.C.A. Howe International Limited and is a
member of Australian Institute of Geoscientists and
Prospectors and Developers Association of Canada.
The area covered by this initial resource statement
represents approximately 30% of the known strike length
of the SJV within the concessions controlled by Arian. In
relation to this section of the strike length, the areas in
between the four resource blocks were not yet linked
together with sufficient data points to form a minimum
compliant (“Inferred”) resource for the enlarged area.
However, subsequent in-fill drilling has shown the
continuation along at least a 4km strike length within the
12 plus km strike length of the SJV system between the
Solidad and Santa Ana resource areas. The programme
has also discovered several additional new veins within
the San Jose Property.
www.ariansilver.com
12
A description of the four current mineral resource areas is
given below:
Between the Santa Ana and Solidad resource blocks is a
550m section of the SJV that has not been explored. With
the enlargement of the drilling programme to 12,000m,
ten holes were drilled into this gap area. Recent assay
results from this area have returned bonanza silver grades
(2.1m grading 1058 g/t silver), and indicate that the
Solidad and Santa Ana areas may be part of a single
much larger mineralized zone.
Block 450
Eight drill-holes were drilled into an area of unexploited
mineralisation above one of the main ore-shoots. Block
450 extends from surface to a depth of approximately
75m. Drill-hole data has indicated that the SJV system
in this area consists of high-grade (>200 g/t silver) veins
within a much wider (up to 40m) zone of stockwork
veining and brecciation that grades >50 g/t silver. It is
thought that this material could, potentially, be extracted
by open-pit mining methods that can economically mine
lower-grade material on a larger scale.
Santa Ana
Twelve drill-holes were drilled around a group of mine
workings called the Santa Ana Mine, located 800m west
of the San Jose shaft. The mine consists of a number of
levels, the deepest of which has been developed to a
depth of 120m, and drilling has identified silver and base
metal mineralisation extending to at least 100m below the
deepest mine levels. The drill-holes intersected a wide
zone of silver-base metal mineralisation (e.g. 112 g/t silver,
0.75% lead and 2.1% zinc over a width of 16.5m, and
64 g/t Ag, and 0.75% Zn over a true width of 42.4m),
and may indicate that this zone may be amenable to
open-pit mining.
Solidad
Thirteen drill-holes were drilling to explore an area of the
SJV system 1.6km west of the San Jose shaft. This area,
known as the Solidad zone, had been explored by
Peñoles in the 1980’s. Peñoles had drilled 3 diamond drillholes that intersected the SJV system and returned
medium grade (>100 g/t) silver and lead (up to 4%)
values. Arian’s drilling indicates that the SJV, in this area,
appears to increase in width and grade with depth. Drillhole SJ-07-025 intersected 9.9m (true width) grading 241
g/t silver, 2.26% lead, and 5.21% zinc, including a section
grading 444.4 g/t silver, 4.1% lead and 8.8% zinc.
Guanajuatillo
Eight drill-holes were drilled into an area of the SJV
system known as the Guanajuatillo Zone located 3.5km to
the west of the San Jose shaft. The drill-holes intersected
the SJV system. However, the holes intersected the vein
near surface (less than 75m depth) and the rock was very
weathered and recovery was generally poor. As a result,
the holes intersected irregular silver and base metal
mineralisation. It is thought that high-grade silver and base
metal mineralisation may exist in this area at greater depth.
www.ariansilver.com
The table below sets out the latest batch of drill sample
results that were announced in April 2008 (see the
Company’s press release dated April 7 2008 and entitled
“Further Bonanza Grades Intersected at San Jose”).
Further results are pending from 29 drill-holes and will be
released when received. The drill results are tabulated
using a Ag cut-off grade of 150 g/t over a minimum core
length of 1m.
Hole ID
Notes
SJ-07-030 San Jose Vein
Core
Length
(m)
True
Thickness
(m)
Silver
Lead
Zinc
(g/t)
(%)
(%)
3.15
2.2
644
0.17
0.36
6.45
4.6
155
1.1
1.78
Inc.
2.45
1.7
232
0.85
1.65
8.15
5.8
509
0.86
1.69
Inc.
2.95
2.1
1058
0.65
1.17
SJ-07-032 New Vein - SJ FW vein
3.05
2.15
202
1.13
1.74
35.2
19.3
SJ-07-039 New Vein - San Gerado Vein
2.4
-
272
0.1
0.44
Inc.
1.0
-
369
0.09
0.61
SJ-07-043 Stockwork zone
Assay Results Pending
41.75
-
186
0.1
0.44
Inc.
New Vein - SJ HW Vein 1
1.4
-
285
0.1
0.58
Inc.
New Vein - SJ HW Vein 2
2.85
-
399
0.2
0.68
3.65
-
239
0.1
0.46
SJ-07-044 SJ HW Vein 2
Arian has started a Phase-2 drill programme on the
property to follow on the encouraging results obtained to
date. This programme is designed to both further infill drill
areas between the currently defined resource blocks of
the SJV and in addition to drill further along strike in both
a westerly and easterly direction. Parallel and sub-parallel
vein structures mapped using modern-day systematic
techniques such as LandSAT Imaging, aerial mapping and
geophysics will also be targeted.
The following table shows the project expenditure:
Year ended December 31
2007
$’000
2006
$’000
Mining & option rights
144
70
Drilling & exploration
919
-
96
1
San Jose
Geology – logging & sampling
Administration
Total
165
-
1,324
71
The above expenditure has been capitalised as an
intangible asset save in respect of administration costs
which is expensed.
Additional information in respect of the San Jose Project is
contained in a technical report prepared by A. C. A. Howe
International Limited dated April 30, 2007 and entitled
“Technical Report on the San Jose Project, Zacatecas,
Mexico”. A copy of this report can be obtained from
SEDAR on www.sedar.com
Tepal Project; Michoacán State
In August 2006, the Company announced that it had
entered into an agreement to acquire an exclusive option
for 100% of the Tepal polymetallic project, located in
Michoacán State, Mexico. The option agreement is for a
five-year term. Assuming the option is exercised in full the
Company will pay the vendor, Minera Tepal, $5 million in
instalments. In addition, the Company will grant the
vendor a NSR of 2.5% with a right of first refusal to buy
out the NSR for an unspecified amount.
The Tepal landholding is approximately 14,000Ha covering
six exploitation concessions that contain Au-Cu porphyry
style mineralisation that have been explored in the past
by Inco, Teck and Hecla. Initial investigations by Arian
indicated that the Tepal Project consists of four
gossanous polymetallic mineral deposits containing
copper, gold and silver with potential for additional areas
of mineralisation.
A 3,000m core drill programme commenced on known
targets in mid April 2007 at the Tepal project. This drilling
programme was subsequently extended on two
occasions to a projected total of 7,500m in light of the
good drill hole assay results received. By the year end
approximately 5,200m had been drilled in 31 holes. The
entire programme was completed with 7,178m drilled by
mid-March 2008 and comprised 42 drill holes.
13
In March 2008 the Company announced an initial
Canadian National Instrument (“NI”) 43-101 mineral
resource estimate for the property (see the Company’s
press release dated March 10, 2008 and entitled “Initial NI
43-101 Resource Calculation at Tepal”), details of which
are set out in the table below. The input data for the
resource estimate was derived from 31 verified historical
core holes and 23 Arian core holes drilled to a depth of
approximately 3,400m. The results from an additional 15
holes were not available for the database modelling cut-off
date in December 2007. The results from these holes,
together with the remaining holes from the Phase-1 drill
programme, which was completed in March 2008, will be
reported and modelled for an updated resource statement
in due course.
This initial resource estimate of 78.8 million tonnes
containing 1.2 million ounces (oz) of gold and approximately
422 million pounds of copper is currently in the “inferred”
mineral resource category and contained within two distinct
mineralised zones (North and South Zones).
Tepal Inferred Mineral Resource Estimates
Grade
Contained Metal
Zone
Type
Tonnes
(‘000)
Au
g/t
Cu
%
AuEq
Au
g/t (oz x 000’s)
North
Oxide
45,404
0.46
0.27
1.04
South
Oxide
33,440
0.47
0.23
0.99
78,844
0.47
0.24
1.03
Cu
(Mlbs)
Au Eq
(oz x 000’s)
674
254.07
1,521
506
167.45
1,061
1,180
421.53
2,582
1. Cut-off grade of 0.18 g/t Au
2. Au = Gold. Cu = Copper
3. The mineral resource estimates are in accordance with CIM and JORC
standards
4. The effective date of the mineral resource estimates is 3 March 2008
5. The estimates are based on geostatistical data assessment and preliminary
computerised IDW3, Ag grade wireframe restricted, linear block modelling
The “qualified person”, as such term is defined in NI 43101, who prepared the above mineral resource estimates,
is Mr. James Hogg. Mr. Hogg is an employee of A.C.A.
Howe International Limited, and is a member of the
Australian Institute of Geoscientists, and the Prospectors
and Developers Association of Canada.
Mineralisation on the property consists of structurally
controlled zones of stockwork and disseminated copper
sulfide with elevated gold values. Mineralisation occurs
along a line of three small tonalite stocks just west of the
north-northwest-trending fault that occurs through the
centre of the Property. All three stocks are composed of
multiple intrusive phases with tonalite porphyry and
tonalite porphyry intrusion breccia phases hosting the
highest- grade mineralisation.
www.ariansilver.com
14
The resources are currently hosted in the northern and
southernmost stocks (North Zone and South Zone
respectively). Both the North and South zones occur from
a gold-rich core with the highest gold (>1 g/t) and copper
values and highest Au:Cu ratios to a copper (>0.3%)
dominant periphery with lower Au:Cu ratio to a barren
pyritic halo.
Tepal Drill Programme – using a cut-off grade of >5m width, grading >0.5 g/t AuEq
Primary sulfide mineralisation within the historic resource
areas consists predominantly of disseminated and
stockwork-controlled chalcopyrite and pyrite with minor,
locally significant pyrrhotite, bornite, sphalerite,
molybdenite and galena. The highest grade mineralisation
is associated with low total sulfide contents and low
pyrite:chalcopyrite ratios.
AS-07-027
Hole ID
AS-07-023
AS-07-024
AS-07-025
To
(m)
Length
(m)
Au
(g/t)
Cu
(%)
AuEq*
(g/t)
188
200.6
12.6
0.31
0.27
0.92
55
0.20
0.20
0.65
No Significant Results
106
161
98
188
90
0.37
0.18
0.77
Inc
120
158
38
0.64
0.30
1.32
Inc
166
182
16
0.29
0.19
0.72
47.25
201
153.8
0.27
0.18
0.68
Inc
62
80
18
0.65
0.35
1.46
Micron-sized native gold is usually associated with the
chalcopyrite either as grains attached to the surface or
fracture fillings within copper sulfides although free grains
can also occur.
Inc
82
108
26
0.41
0.18
0.83
Inc
148
174
26
0.21
0.21
0.70
Inc
178
192
14
0.33
0.34
1.10
Inc
196
201
5
0.30
0.19
0.74
Depth of oxidation ranges from 20m to 40m on the
hilltops and 0 to 20m within the drainages.
AS-07-030
0
150
150
0.30
0.15
0.64
Inc
0
78
78
0.43
0.21
0.90
AS-07-031
56
200.5
144.5
0.41
0.24
0.95
Inc
56
166
110
0.49
0.28
1.13
Minerals in the oxidized zone include malachite,
chalcocite, minor azurite, tenorite or neotocite, and minor
chrysocolla. Thin supergene-enriched zones do exist
locally at the base of the oxide zone. They consist of
chalcocite and covellite coatings on sulfide grains and
local areas of poddy, massive chalcocite.
In April 2008 the Company announced additional drilling
results from the Phase-1 programme (see press release
dated April 14, 2008 and entitled “Drilling Intersects 110
Metres Grading 1.13g/t AuEq at Tepal”), which are set out
in the following table:
AS-07-028
From
(m)
AS-07-029
AS-07-032
0
126
126
0.28
0.27
0.90
Inc
0
70.9
70.9
0.35
0.29
1.00
Inc
102.8
126
23.2
0.33
0.46
1.39
AS-07-033
21.05
198
177
0.38
0.22
0.89
Inc
21.05
108
87
0.44
0.27
1.04
Inc
112
174
62
0.45
0.22
0.96
AS-07-034
AS-07-041
*AuEq grades calculated using metal prices of US$600/oz Au and US$2/lb for Cu, and assuming 100% recovery.
In addition to the drill programme, work has been
completed on the organisation and compiling of data from
the Hecla and Teck drill programmes, which were
conducted in the 1990’s. A percentage of the coarse
rejects and pulps from Hecla and Teck programmes are
being and will continue to be, sent for analysis to check,
from a correlation point of view, the historical assay
database.
www.ariansilver.com
Although exploration has concentrated on a core drilling
programme, some regional surface sampling has been
undertaken, with a view of identifying further targets for
drilling. This surface sampling work is on-going and so far
the initial results have been very encouraging.
The following schedule shows the project expenditure:
2007
$’000
2006
$’000
554
257
533
17
Tepal
30
10
Administration
98
10
1,215
294
Total
which is expensed.
Additional information in respect of the Tepal Project is
International Limited dated September 18, 2006 and
entitled “Technical Report on the Tepal Project,
Michoacán, Mexico”. A copy of this report can be
obtained from SEDAR on www.sedar.com
Calicanto Project, Zacatecas District,
Zacatecas State
The Calicanto Project consists of five adjacent mining
concessions totalling approximately 74 Ha namely:
Calicanto, Vicochea I, Vicochea II, Misie and Missie
properties, collectively known as the “Calicanto Group”.
The concessions are located in the historic mining district
of Zacatecas. The Calicanto Group of concessions
comprises at least four main mineralised vein systems.
15
A number of high-grade splay structures were sampled
and identified, and the ramp also allowed Arian to access
a number of historic mine workings to enable surveying
and sampling.
The second ramp, the San Buenaventura Ramp was
developed on the San Buenaventura Vein. At 80m length,
the ramp intersected the first of several parallel veins that
form the Misie vein system. This vein, named Misie # 1,
was explored by several hundred metres of underground
workings on several levels. Company geologists surveyed
and sampled all accessible workings and identified a 12m wide vein that contained silver, gold, lead and zinc
values, as well as elevated copper values. This structure
probably represents a different type vein than those
typically found at Calicanto. By the end of 2007, the ramp
had been advanced 150m, where it began to encounter
silicification, pyrite content in the host andesites and may
mean that the ramp is near a second vein.
During the reporting period, but not limited to the
reporting period, the Company has ‘mined’ some 3,000
tonnes of run-of-mine material (approx. 1,500 tonnes from
each of the Calicanto ramp and from the San
Buenaventura ramp). The Company will be reviewing
various options to undertake metallurgical test work on
this bulk sample.
A Phase-2 budget totalling $941,500 has been proposed
for the Calicanto Property for Q3 2008. Diamond drilling
will focus on further defining the high-grade structures
discovered by the Phase-1 drilling. Ramp development will
continue with the San Buenaventura ramp to see if
additional Misie system veins are present. The Company
will continue in installing ladders in shafts and prospects
to allow them to be surveyed and sampled.
The following schedule shows the project expenditure:
The veins on the Calicanto Property consist of silicified and
brecciated andesite that contains disseminated sulphides,
predominantly pyrite. Other sulphides include sphalerite,
galena, proustite, parargyrite and occasional native silver.
At surface the veins consist of hematite, limonite, cerussite,
anglesite, various carbonates and quartz. Mineralisation on
the Calicanto property is typical of low-sulphidation
epithermal deposits common in Mexico.
The Calicanto ramp was developed along the Calicanto
vein to allow for sampling along the vein. The tunnel itself
averages approximately 4-5m high and 5-6m wide. The
ramp was extended in 2007 to a length of 140m.
Calicanto Group
2007
$’000
2006
$’000
18
126
223
225
42
16
Administration
29
11
312
378
Total
which is expensed.
www.ariansilver.com
16
Additional information in respect of the Calicanto Project is
International Limited dated March 20, 2006 and entitled
“Technical Report on the Calicanto and San Celso
Projects, Zacatecas, Mexico”. A copy of this report can be
obtained from SEDAR on www.sedar.com
The Company has the right to withdraw from the option
agreements relating to San Jose, Tepal, Calicanto and Las
Reinas at any time during the term of each option without
financial penalty. All property payments are subject to a
15% Sales Tax (IVA).
Other Projects, Zacatecas State
The Company has a number of projects falling under this
category, which comprise a number of ‘Brownfield’ and
‘Grassroots’ licence areas. One of the more important of
the ‘Brownfield’ projects is the San Celso Project. San
Celso consists of three contiguous mining concessions
totalling 88.58 Ha. The concessions are located in the
historic mining district of Pánfilo Natera-Ojocaliente and
are surrounded by other concessions to the south and
west. The San Celso Project is owned outright by Arian.
During the period covered by this MD&A, no further work
was conducted on the property as exploration efforts are
currently being focused on drilling programmes in respect
of other primary projects.
Exploration and development commitments as at
December 31, 2007
The Company does not have any exploration and
development expenditure commitments in respect of its
projects. However, the following refer to the material
payments that will need to be made in order to maintain
the Company’s interest in certain properties in good
standing:
(a) In relation to the San Jose option agreement the
Company is required to pay the vendor $1.5 million in
instalments over the three-year period through to
December 2009 and will also grant the vendor a NSR
of 2%. At December 31, 2007, $288,000 had been
paid and the next payment of $380,000 is due June,
2008.
(b) In relation to the Tepal option agreement the Company
is required to pay the vendor $5 million in instalments
over the five-year period through to June 2011 and will
also grant the vendor a NSR of 2.5%. At December
31, 2007, $800,000 had been paid and the next
payment of $500,000 is due June 2008.
(c) In relation to the Calicanto option, the Company is
required to pay $370,000. At December 31, 2007,
$156,000 had been paid and the next and final
payment of $214,000 is due May 2008.
In relation to the Las Reinas option, at December 31,
2007, $50,000 had been paid by the Company. However,
no further options payments will be made as the
Company will not be proceeding with its interest in this
property group and is allowing the option to lapse.
www.ariansilver.com
The outstanding expenditures described above are
discretionary and not yet committed as they are
dependent on timing and availability of funds.
Public financing
Financial year ended December 31, 2007
During the year the Company raised proceeds totalling
$7.4 million from the following issues of common shares:
1. During February, 2007, the Company issued 1,206,000
common shares of no par value in connection with an
exercise of warrants at $0.175 per share.
2. During March, 2007, the Company issued 886,800
exercise of warrants at $0.175 per share and issued
500,000 common shares of no par value in connection
with an exercise of share options at £0.15 per share.
3. During April, 2007, the Company issued 800,000
exercise of warrants at $0.175 per share and 400,000
exercise of warrants at Cdn$0.42 per share.
4. During May, 2007, the Company issued 1,176,000
exercise of warrants at Cdn$0.42 per share and
300,000 common shares of no par value on the
exercise of share options at £0.15 per share.
5. During June, 2007, the Company issued 40,000
6. During July, 2007, the Company issued 30,000
common shares of no par value on the exercise of
share options at £0.15 per share.
7. During August, 2007, the Company issued of
5,454,000 common shares of no par value at
Cdn$0.55 per share in connection with a private
placement.
8. During October, 2007, the Company issued 630,000
common shares of no par value in connection with
9. During November, 2007, the Company issued
7,354,000 common shares of no par value in
connection with exercise of warrants at
Cdn$0.42 per share.
Financial year ended December 31, 2006
During the year the Company raised proceeds totalling
$5.5 million from the following issues of common shares:
1. During February, 2006, ASCL issued 400,000 common
shares of $0.01 each at a premium of $0.49 per share
to provide additional working capital.
2. During April, 2006, ASCL issued 4,000,000 common
shares of $0.01 each at a premium of $0.49 per share
to provide additional working capital. In settlement of
agent’s commission in respect of this placement, the
Company issued 280,000 common shares of $0.01
each at a premium of $0.49 per share.
3. During July, 2006, the Company issued 300,000
common shares in relation to the exercise of share
options at Cdn$0.12 per share.
The loss for the year was $5.0 million before exceptional
items and finance income (2006: $3.6 million). Significant
costs related to expensing the fair values of share options
granted of $1.1 million (2006: $0.9 million), legal and
professional fees of $0.6 million (2006: $0.6 million), and
salaries of $1.5 million (2006: $1.1 million). There was no
income other than interest from short term cash deposits
of $62,000 (2006: $71,000). There was a gain on
exchange of $0.2 million (2006: loss on exchange of $0.1
million). In 2006 an exceptional item of $13.4 million was
written off in respect of goodwill arising on the Merger.
Summary of quarterly results
4. During September, 2006, the Company issued 7,000
common shares in relation to the exercise of warrants
at $0.175 per share.
Unaudited
5. During November, 2006, the Company completed a
private placement of 14,060,000 Units at Cdn$0.25
per Unit. Each Unit consisted of one common share
and one share purchase warrant exercisable for a
period of one year at Cdn$0.42 and subject to
accelerated exercise conditions at the Company’s
option.
Total Revenues
In addition, during May 2006 the Company issued
48,899,200 common shares in respect of the Merger with
ASCL on the basis of two common shares for every one
common share existing at that date. Under the reverse
acquisition method of accounting, it was deemed that
37,000,003 common shares were issued in consideration
for Hard Assets Inc, being its issued share capital
immediately prior to the merger. Also, upon admission to
AIM, the Company issued 416,666 common shares at
$0.56 per share in settlement of a corporate finance fee.
Results of operations
The Company has not generated any operating revenues
and losses continued to be incurred throughout the year.
Financial Year Ended December 31, 2007 compared
to financial year ended December 31, 2006
The Company continued to explore its projects in Mexico
during the year, undertaking significant drilling
programmes at the San Jose and Tepal properties. Whilst
the cost of exploration is capitalised, there was an
increase in associated administration costs mainly due to
higher manpower and corporate overheads in Mexico
compared to the prior year.
17
2007
4th Quarter
$’000
2007
3rd Quarter
$’000
2007
2nd Quarter
$’000
2007
1st Quarter
$’000
18
16
10
18
Net loss before exceptional
items and financing costs
1,240
1,119
1,553
1,043
Basic and diluted loss per share $(0.01)
$(0.01)
$(0.01)
$(0.01)
1,178
1,119
1,553
1,043
$(0.01)
$(0.01)
$(0.01)
Total assets
8,436
5,937
4,382
4,264
Shareholders’ equity
8,100
5,757
3,898
3,909
-
-
-
-
2006
4th Quarter
$’000
2006
3rd Quarter
$’000
2006
2nd Quarter
$’000
2006
1st Quarter
$’000
15
25
20
11
Cash dividend declared per share
Unaudited
Total Revenues
Net loss before exceptional
items and financing costs
953
777
611
1,312
$(0.01)
$(0.01)
$(0.03)
953
777
14,025
1,278
$(0.01)
$(0.22)
$(0.03)
Total assets
4,802
2,552
3,247
1,463
Shareholders’ equity
4,423
2,144
2,838
1,463
-
-
-
-
Cash dividend declared per share
www.ariansilver.com
18
Fourth quarter 2007 vs. third quarter 2007
Revenues were from bank deposit interest. The net loss in
the period is broadly similar to the previous quarter and
results from incurring costs related to corporate overheads
and administration of the Company’s projects in Mexico.
Intangible assets, representing the cost of exploration in
Mexico increased by $1.2 million compared to $0.7 million
in the third quarter and $1 million in the second quarter.
Shareholders’ equity increased by $2.3 million in the fourth
quarter due to share issues from warrant exercises offset
by project and administration expenditure.
Fourth quarter 2006 vs. third quarter 2006
Revenues were from bank deposit interest. The net loss
in the period is after charging costs related to corporate
overheads, including the fair value of share options vesting
in the period and the administration of the Company’s
projects in Mexico. Shareholders’ equity increased following
the placement of $3.2 million of new common shares,
offset by project expenditure and administration costs.
Third quarter 2007 vs. second quarter 2007
for the period fell by $0.4 million over the previous quarter
mainly due to a reduction in the cost of expensing the fair
value of share options of $0.6 million, offset by higher
administrative costs. Intangible assets, representing the
cost of exploration in Mexico, increased by $0.7 million
in the period due to the extensive drilling programmes,
compared to expenditure of $1 million in the second
quarter. Shareholders’ equity increased in the third quarter
by $1.9 million in relation to shares issued from a private
placement and warrant and option exercises of
approximately $3 million, offset by the loss incurred
in the period.
Second quarter 2007 vs. first quarter 2007
for the period increased by $0.5 million compared to that
incurred in the previous quarter due to an increase in the
expensing of the fair value of share options by $0.7
million, compared to $0.1 million in the first quarter;
otherwise, administrative costs were similar. There was a
significant increase in intangible assets in the quarter by
$1 million due to the extensive drilling programmes,
compared to a spend of $0.3 million in the first quarter.
Shareholders’ equity was unchanged compared to the
previous quarter as the issue of new shares in the period
of $0.8 million was offset by administrative expenditure
and the write off of the fair value of share options.
First quarter 2007 vs. fourth quarter 2006
Revenues were from bank deposit interest. The net loss in
the period is broadly similar to the previous quarter and
results from incurring costs related to corporate
overheads and administration of the Company’s projects
in Mexico. The cost of the fair value of share options
vesting in the period of $0.1 million in the quarter is $0.06
million higher than the charge in the previous quarter.
Intangible assets increased by $0.4 million due to
expenditure in respect of drilling programmes and other
exploration work undertaken in Mexico. Shareholders’
equity decreased following the placement
of $0.5 million of new common shares, offset by project
expenditure and administration costs.
www.ariansilver.com
Third quarter 2006 vs. second quarter 2006
Revenues were from bank deposit interest. Administration
expenditure in the quarter increased due to costs incurred
in respect of the listing of the Company on the Canadian
TSX-V Exchange. The costs relate to corporate overheads,
including the fair value of share options vesting in the
period and the administration of the Company’s projects
in Mexico. The decrease in Shareholders’ equity and cash
over the previous quarter is a result of share issues arising
from share option and warrant exercises in the period of
$33,000, offset by administration and project expenditure.
Second quarter 2006 vs. first quarter 2006
The increase in Shareholders’ equity and cash over the
previous quarter is the result of the placement of $2 million
of new common shares. The net loss increased as a result
of costs associated with the Merger and admission of the
Company’s shares to AIM. There was an exceptional loss
resulting from the write off of goodwill of $13.4 million on the
Merger in accordance with reverse take over accounting.
First quarter 2006 vs. fourth quarter 2005
The net loss for the quarter of $1.3 million included $0.9
million in respect of the fair value of share options granted.
The decrease in the Shareholders’ equity and cash over the
previous quarter is a result of share placements in the period
of $200,000, offset by administration and project expenditure.
Liquidity and
capital resources
In Management’s view, the most meaningful information
concerning the Company relates to its current liquidity and
solvency since it is not currently generating any income
from its mineral projects.
The Company raises capital for its operations through the
issuance of securities of the Company and from proceeds
received from the exercise of share options and share
purchase warrants. Although the Company has been
successful in the past in raising finance, there can be no
assurance that any funding required by the Company in
the future will be made available to it and, if such funding
is available, that it will be offered on reasonable terms or
that the Company will be able to secure such funding
through third party financing or joint ventures.
19
Transactions with
related parties
Furthermore, there is no assurance that the Company will
be able to secure new mineral properties or projects or
that they can be secured on competitive terms.
During the financial years ended December 31, 2007
and 2006, the Company entered into the following
transactions involving related parties:
See Risks and Uncertainties - Requirement of
Additional Financing for details of additional risks
associated with future funding of the Company.
Companies in the Dragon Group charged the Company a
total of $934,859 (2006: $671,155) in respect of the
provision of staff, office facilities, general office overheads
and re-charged costs incurred on behalf of the Company.
Tony Williams, Chairman and a director of the Company,
beneficially owns the Dragon Group. This arrangement
continues until terminated by either party giving to the
other six months notice in writing.
Year ended December 31, 2007
As noted in Overview of Operations – Public financing,
of this MD&A, the Company issued 12,492,800 (2006:
7,000) common shares of no par value in connection with
warrant exercises, 830,000 (2006: 300,000) common
shares of no par value in connection with exercises of
share options and 5,454,000 (2006: 18,740,000) common
shares of no par value in connection with a private
placement to raise additional working capital.
Working Capital
As at December 31, 2007, the Company had working
capital of approximately $3.5 million (2006: $3 million). The
increase in working capital in the year to December 31,
2007 is the result of cash raised from the issues of shares
offset by project costs and administrative expenditure.
The most significant assets at December 31, 2007 were
intangible assets amounting to $4.4 million (2006: $1.2
million) and cash of $3.1 million (2006: $3.2 million).
As detailed in Overview of Operations – Exploration
and development commitments as at December 31,
2007 the Company will need to make some material
payments in order to maintain its interests in certain
properties in good standing.
On April 24, 2008 the Company announced that it
planned to raise up to Cdn$3 million by way of a private
placement of up to 10 million units at Cdn$0.30 per unit.
Each unit will comprise one common share and one-half
of one common share purchase warrant.
Each whole warrant will entitle the holder to acquire one
common share of the Company at an exercise price of
Cdn$0.40 share for a period of 18 months from the
closing date of the placement. The warrants will also be
subject to an accelerated exercise provision.
Off-balance sheet arrangements
The Company has no off-balance sheet arrangements.
Endeavour Financial Limited (“EF”) charged the Company
a total of $69,599 (2006: $43,020) in respect of acting as
financial adviser to the Company and, up to the date of
the Merger, for the provision of office facilities. Gordon
Keep, a director of the Company up to the date of the
Merger, is a director of EF. The financial adviser
arrangement continues until terminated by either party
giving to the other 30 days notice in writing.
Anfield Sujir Kennedy & Durno (“ASKD”) charged the
Company a total of $nil (2006 $86,895). Henry Jay Sujir, a
director of the Company up to the date of the Merger, is a
partner in ASKD.
Kopane Diamond Developments PLC (“KDD”) charged the
Company a total of $105,386 (2006: $82,594) in respect
of a recharge of certain directors’ remuneration paid on
behalf of the Company. James Cable and Tony Williams
are directors of the Company and KDD.
The Company also entered into the following transactions
with subsidiaries:
The Company made loans to Arian Silver de Mexico de
CV (“Arian Mexico”) of $4,332,246 (2006: $986,790) and
paid charges on behalf of Arian Mexico of $40,849 (2006:
$32,647). A management fee of $10,352 (2006: $nil) was
also charged to Arian Mexico.
Arian Silver (UK) Limited (“Arian UK”) charged the
Company a total of $nil (2006:$783,821) in respect of staff
payroll and other costs and was charged by the Company
$nil (2006: $101,334) in respect of management fees. In
addition the Company made loans to Arian UK of $nil
(2006: $136,443).
These transactions, occurring in the normal course of
operations, are measured at the exchange amount, which
is the amount of consideration established and agreed to
by the related parties.
www.ariansilver.com
20
Fourth quarter
In the final quarter of the financial year, the Company
continued with its Phase-1 drilling and underground
sampling programmes on the San Jose property. In view
of the good assay results received the drilling programme
was extended to 12,000m.
The amounts capitalised at any time represent costs to be
charged to operations in future and do not necessarily
reflect the present or future values of particular properties.
The recoverability of the carrying values of exploration
properties is dependent upon the discovery of
economically recoverable reserves, the ability of the
Company to obtain necessary financing to complete
development and future profitable production therefrom,
or alternatively, upon the Company’s ability to dispose of
its interests on an advantageous basis.
In addition, the Company continued with its Phase-1
drilling programme on the Tepal property. In view of the
good assay results received the drilling programme was
extended to 6,000m.
In December 2007, the Company initiated the preparation
of NI 43-101 compliant mineral resource reports by A. C.
A. Howe International Limited in respect of the San Jose
and Tepal properties.
During the quarter, the Company issued 7,984,000
common shares of no par value in connection with
exercise of warrants at Cdn$0.42 per share, which raised
approximately $3.4 million of additional working capital.
Proposed transactions
See Liquidity and Capital Resources – Working Capital
for details of a proposed Cdn$3 million financing
announced by the Company on April 24, 2008.
Critical accounting
estimates
The preparation of financial statements in conformity
with IFRS requires the Company to select from possible
alternative accounting principles and to make estimates
and assumptions that determine the reported amount
of assets and liabilities at the balance sheet date and
reported costs and expenditures during the reporting
period. Estimates and assumptions may be revised as
new information is obtained and are subject to change.
The Company’s accounting policies are considered
appropriate in the circumstances, but are subject to
judgements and uncertainties inherent in the financial
reporting process.
Resource Properties, Deferred Exploration and
Development Costs
All costs related to the exploration of mineral properties
are capitalised until either the properties are brought into
production, at which time they are depleted on a unit
of production basis, or until the properties are sold,
allowed to lapse, abandoned or determined not to be
commercially viable, at which time they are charged
to the income statement.
www.ariansilver.com
Management is of the view that the current policy is
appropriate for the Company at this time and is consistent
with many other public mineral exploration and
development companies in the UK and Canada.
Shareholders are advised that carrying values are not
necessarily indicative of present or future values. The
Company assesses whether impairment exists in any of its
exploration projects and writes down that project to its
estimated recoverable value when such impairment is found
to exist. No writedowns were recorded in the financial
statements for the period. A writedown would be recorded
as an expense to the Company’s income statement.
Share based payments
The share option programme allows Company employees
to acquire shares of the Company. The fair value of
options granted is recognised as an employee expense
with a corresponding increase in equity. The fair value is
measured at the grant date and spread over the period
until the options vest unconditionally to the employee.
The fair value of the options granted is measured using
the Black-Scholes model, taking into account the terms
and conditions upon which the options were granted.
Critical estimates in determining fair value include
expected price volatility of the shares and option lives.
Risks and uncertanties
The Company is subject to a number of risk factors due
to the nature of the mining business in which it is
engaged, not least adverse are movements in commodity
prices, which are impossible to forecast. The Company
seeks to counter this risk, as far as possible, by selecting
exploration areas on the basis of their recognised
geological potential to host economic deposits.
Option Agreements in relation to certain mining
concessions
There is no certainty that following completion of initial
exploration work at the Calicanto, Tepal and San Jose
projects, the Company will elect to proceed to exercise the
options over the mining concessions for those areas. The
sums paid and due to be paid under the option agreements
are not repayable if the options are not exercised.
In addition, in relation to concessions over which the
Company has an option, the current concession holder may
not be able to, or may voluntarily decide not to, comply, or
may not have complied in all respects, with the concession
requirements for some or all of its concessions. If the current
concession holder fails to fulfil the specific terms of any of its
concessions or operates in the concession areas in a
manner that violates Mexican law, regulators may impose
fines, suspend or revoke the concessions, any of which
could have a material adverse effect on the Company's
operations and proposed operations.
Requirement of Additional Financing
The exploration and development of the Company's
concessions, including continuing exploration projects, and
the construction of mining facilities and commencement of
mining operations, will require substantial additional
financing. Additional financing will also be required to pay
the exercise price of the options held by the Company at
the date of this document and any options which are
subsequently acquired. The Company does not currently
have sufficient funds to explore its concessions and to
maintain its interest in all its projects. No assurance can be
given that the Company will be able to raise the additional
financing necessary to explore its concessions, or exercise
its options (current or future). Failure to obtain sufficient
financing for any projects will result in a delay or indefinite
postponement of exploration, development or production
on properties covered by the Company's concessions or
even the loss of a concession. The only source of funds
currently available to the Company is through the issue of
equity capital, the sale of concessions, royalty interests or
the entering into of joint ventures. In addition, the
Company's ability to obtain further financing will depend in
part on the price of silver and the industry's perception of
its future price and other factors outside the Company's
control. Additional financing may not be available when
needed, or if available, the terms of such financing might
not be favourable to the Company and might involve
substantial dilution to shareholders.
Limited Operating History
The Company has no concessions producing revenue and
its ultimate success will depend on its ability to generate
cash flow from concessions in the future. The Company
has not earned profits to date and there is no assurance
that it will do so in the future. A major portion of the
Company's activities will be directed to the search for and
the development of new silver deposits. Significant capital
investment will be required for exploration at the
concessions and to achieve commercial production from
the Company's existing projects and from successful
exploration efforts. There is no assurance that the
Company will be able to raise the required funds to
continue these activities.
21
No Reserves or Resources
The Company does not hold any concessions, or
currently have an interest in concessions pursuant to
options, in respect of which reserves or resources
estimates have been established that comply with CIM
Standards and Guidelines or other similar recognised
industry standards.
Reliance on Sub-Contractors in Mexico
The Company will rely on sub-contractors to build the
Company's planned development programs. The failure of
a sub-contractor to perform properly its services to the
Company could delay or inconvenience mining operations,
and have a materially adverse effect on the Company.
Key Personnel
The Company's business is dependent on retaining the
services of a small number of key personnel of the
appropriate calibre as the business develops. The
Company has entered into employment agreements with
certain key managers. The success of the Company is,
and will continue to be to a significant extent, dependent
on the expertise and experience of the directors and
senior management. The loss of one or more of these
individuals could have a materially adverse effect on the
Company. The Company does not currently have any
insurance in place with respect to key personnel.
Environmental Factors
The Company's operations are subject to environmental
regulation in the jurisdictions in which the Company
operates. Such regulation covers a wide variety of
matters, including, without limitation, prevention of waste,
pollution and protection of the environment, labour
regulations and health and safety.
The Company may also be subject under such regulations
to clean-up costs and liability for toxic or hazardous
substances, which may exist on or under any of the
properties covered by its concessions, or which may
be produced as a result of its operations.
If the Company does not comply with environmental
regulations or does not file environmental impact
statements in relation to each of its concessions, it may
be subject to penalties, its operations may be suspended,
closed and/or its concessions may be revoked.
Environmental legislation and permit requirements are
likely to evolve in a manner which will require stricter
standards and enforcement, increased fines and penalties
for non-compliance, more stringent environmental
assessments of proposed projects and a heightened
degree of responsibility for companies and their directors
and employees.
www.ariansilver.com
22
Nature of Mineral Exploration and Mining
Any exploration programme entails risks relating to the
location of economic orebodies, the development of
appropriate metallurgical processes, the receipt of
necessary governmental permits and the construction of
mining and processing facilities. The Company's projects
are not in production and no assurance can be given that
any exploration programme will result in any new commercial
mining operation or in the discovery of new resources.
Political Risk
The Company is conducting its exploration activities in the
Republic of Mexico. The Company may be adversely
affected by changes in economic, political, judicial,
administrative or other regulatory factors such as taxation
in the Republic of Mexico, where the Company will
operate and holds its major assets. The Republic of
Mexico may have a more volatile political environment
and/or more challenging trading conditions than in some
other parts of the world. The Directors believe the
Government of Mexico supports the development of
natural resources by foreign operators. There is no
assurance that future political and economic conditions in
Mexico will not result in the Government of Mexico
adopting different policies in respect of foreign
development and ownership of mineral resources. Any
such changes in policy may result in changes in laws
affecting ownership of assets, taxation, rates of exchange,
environmental protection, labour relations, repatriation of
income and return of capital. These changes may affect
both the Company's ability to undertake exploration and
development activities in respect of future properties in the
manner currently contemplated, as well as its ability to
continue to explore and develop those properties, in
respect of which it has obtained exploration and
development rights to date.
The exploration and development of mineral deposits
involves significant financial risks over a prolonged period
of time, which even a combination of careful evaluation,
experience and knowledge may not eliminate. While
discovery of a mineral structure may result in substantial
rewards, few concessions which are explored are
ultimately developed into producing mines. Major
expenditure may be required to establish reserves by
drilling and to construct mining and processing facilities at
a site. It is impossible to ensure that preliminary feasibility
studies or full feasibility studies on the Company's projects
or the current or proposed exploration programs on any of
the concessions in which the Company has rights or is
negotiating rights will result in a profitable commercial
mining operation.
The Company's operations are subject to all of the
hazards and risks normally incidental to exploration,
development and the production of minerals. These could
result in damage to or destruction of the Company's
facilities, damage to life or property, environmental
damage or pollution and possibly legal liability for any or
all damage which could have a material adverse impact
on the business, operations and financial performance of
the Company. The Company's activities may be subject to
prolonged disruptions due to weather conditions
depending on the location of operations in which the
Company has interests. Hazards, such as unusual or
unexpected geological formations, rock falls, flooding or
other climatic conditions may be encountered in the
drilling and removal of material. Although precautions to
minimise risk will be taken, even a combination of careful
evaluation, experience and knowledge may not eliminate
all of the hazards and risks.
Whether a mineral deposit will be commercially viable
depends on a number of factors, some of which are the
particular attributes of the deposit, such as its size and
grade, proximity to infrastructure, financing costs and
governmental regulations, including regulations relating to
prices, taxes, royalties, infrastructure, land use, importing
and exporting of silver and environmental protection. The
effect of these factors cannot be accurately predicted, but
the combination of these factors may result in the Company
not receiving an adequate return on invested capital.
www.ariansilver.com
Payment Obligations
Under the mining licences and certain other contractual
agreements to which a member of the Company is, or
may in the future become, a party, any such company is,
or may become, subject to payment and other
obligations. If such obligations are not complied with when
due, in addition to any other remedies which may be
available to other parties, this could result in dilution or
forfeiture of interests held by such companies. The
Company may not have, or be able to obtain, financing for
all such obligations as they arise.
Regulatory Approvals
The operations of the Company require approvals,
licenses and permits from various regulatory authorities,
governmental and otherwise. The Board believes that the
Company holds or will obtain all necessary approvals,
licenses and permits under applicable laws and
regulations in respect of its current projects. There can be
no guarantee that the Company will be able to obtain or
maintain all necessary approvals, licenses and permits
that may be required to explore and develop its various
projects and/or commence construction or operation of
mining facilities that economically justify the cost.
Competition
The Company competes with numerous other companies
and individuals in the search for and acquisition of mineral
claims, leases and other mineral interests, as well as for the
recruitment and retention of qualified employees. There is
significant competition for the silver opportunities available
and, as a result, the Company may be unable to acquire
further silver concessions on terms it considers acceptable.
Conflicts of Interest
Certain directors and officers of the Company also serve
as directors and/or officers of other companies involved in
mineral exploration and development and consequently
there is the potential for conflicts of interest. The Company
expects that any such director shall disclose such interest
in accordance with its articles of association and any
decision made by any of such directors and officers
involving the Company will be made in accordance with
their duties and obligations to deal fairly and in good faith
with a view to the best interests of the Company and its
shareholders.
Forward Looking Statements
This MD&A contains certain "forward-looking statements".
All statements, other than statements of historical fact, that
address activities, events or developments that the
Company believes, expects or anticipates will or may occur
in the future (including, without limitation, the mineral
resource estimates contained in this MD&A, statements
regarding exploration results, potential mineralisation,
potential mineral resources, future production and the
Company's exploration and development plans and
objectives) are forward-looking statements. These forwardlooking statements reflect the current expectations or
beliefs of the Company based on information currently
available to the Company. Forward-looking statements are
subject to a number of risks and uncertainties that may
cause the actual results of the Company to differ materially
from those discussed in the forward-looking statements,
and even if such actual results are realised or substantially
realised, there can be no assurance that they will have the
expected consequences to, or effects on the Company.
Factors that could cause actual results or events to differ
materially from current expectations include, among other
things, failure to establish estimated mineral reserves, the
possibility that future exploration results will not be
consistent with the Company’s expectations, uncertainties
relating to the availability and costs of financing needed in
the future, changes in commodity prices, changes in equity
markets, political developments in Mexico, changes to
regulations affecting the Company's activities, delays in
obtaining or failures to obtain required regulatory approvals,
the uncertainties involved in interpreting exploration results
and other geological data, and the other risks involved in
the mineral exploration and development industry.
23
Any forward-looking statement speaks only as of the date
on which it is made and, except as may be required by
applicable securities laws, the Company disclaims any
intent or obligation to update any forward-looking
statement, whether as a result of new information, future
events or results or otherwise. Although the Company
believes that the assumptions inherent in the forwardlooking statements are reasonable, forward-looking
statements are not guarantees of future performance and
accordingly undue reliance should not be put on such
statements due to the inherent uncertainty therein.
The mineral resource figures disclosed in this MD&A are
estimates and no assurances can be given that the
indicated levels of minerals will be produced. Such
estimates are expressions of judgment based on
knowledge, mining experience, analysis of drilling results
and industry practices. Valid estimates made at a given
time may significantly change when new information
becomes available. While the Company believes that the
resource estimates included in this press release are well
established, by their nature resource estimates are
imprecise and depend, to a certain extent, upon statistical
inferences, which may ultimately prove unreliable. If such
estimates are inaccurate or are reduced in the future, this
could have a material adverse impact on the Company.
Mineral resources are not mineral reserves and do not
have demonstrated economic viability. There is no
certainty that mineral resources can be upgraded to
mineral reserves through continued exploration.
Other information
Additional Information:
Additional information relating to the Company may be
accessed through SEDAR on the internet at
www.sedar.com or the Company’s website on
www.ariansilver.com.
Disclosure of Outstanding Share Data
The following table sets forth information concerning the
outstanding securities of the Company as at April 25, 2008:
Common shares
of no par value (“Shares”)
Shares
Share options
119,459,969
9,635,000
(1)
Share purchase warrants
(1)
Number in issue
(1)
2,727,250
Each share option and share purchase warrant entitles the holder thereof
to purchase one Share.
www.ariansilver.com
24
Statement of directors’ responsibilities
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have, as required by the AIM Rules
of the London Stock Exchange, prepared the group financial statements in accordance with International Financial Reporting Standards as adopted by the
European Union and have also elected to prepare the company financial statements in accordance with those standards. The directors are responsible for
preparing the annual report and the financial statements in accordance with applicable law and regulations.
The financial statements are required to give a true and fair view of the state of affairs of the group and of the profit or loss of the group for that period.
In preparing these financial statements the directors are required to:
•
•
•
select suitable accounting policies and then apply them consistently;
make judgments and estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the group.
They are also responsible for safeguarding the assets of the group and hence for taking reasonable steps for the prevention and detection of fraud and other
irregularities.
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company’s website.
www.ariansilver.com
25
Report of the independent auditors’ to the members
of Arian Silver Corporation
We have audited the group financial statements ('the financial statements') of Arian Silver Corporation for the year ended 31 December 2007 which comprise the
consolidated income statement, the consolidated balance sheet, the consolidated statement of cash flows and statement of change recognised income and
expense and the related notes. The financial statements have been prepared under the accounting policies set out therein.
This report is made solely to the company's members, as a body. Our audit work has been undertaken so that we might state to the company's members our
opinion as to whether the financial statements give a true and fair view for no other purpose. To the fullest extent permitted by law, we do not accept or assume
responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Respective responsibilities of directors and auditors
The directors' responsibilities for preparing the annual report and the financial statements in accordance with applicable law and International Financial Reporting
Standards ('IFRSs') as adopted by the International Accounting Standards Board are set out in the statement of directors' responsibilities.
Our responsibility is to audit the financial statements in accordance with relevant legal and regulatory requirements and International Standards on Auditing (UK
and Ireland).
We report to you our opinion as to whether the financial statements give a true and fair view.
We read other information contained in the annual report and consider whether it is consistent with the audited financial statements. The other information
comprises only the Management's Discussion and Analysis. We consider the implications for our report if we become aware of any apparent misstatements or
material inconsistencies with the financial statements. Our responsibilities do not extend to any other information.
Basis of audit opinion
We conducted our audit in accordance with International Standards on Auditing (UK and Ireland) issued by the Auditing Practices Board. An audit includes
examination, on a test basis, of evidence relevant to the amounts and disclosures in the financial statements. It also includes an assessment of the significant
estimates and judgments made by the directors in the preparation of the financial statements, and of whether the accounting policies are appropriate to the
group's and company's circumstances, consistently applied and adequately disclosed.
We planned and performed our audit so as to obtain all the information and explanations we considered necessary in order to provide us with sufficient evidence
to give reasonable assurance that the financial statements are free from material misstatement, whether caused by fraud or other irregularity or error. In forming
our opinion we also evaluated the overall adequacy of the presentation of information in the financial statements.
Opinion
In our opinion the financial statements give a true and fair view, in accordance with IFRSs as adopted by the International Accounting Standards Board, of the
state of the group's affairs as at 31 December 2007 and of its loss for the year then ended.
Emphasis of matter – going concern
In forming our opinion, which is not qualified, we have considered the adequacy of disclosures made in note 2(a) to the financial statements concerning the
group’s ability to continue as a going concern. The group’s operations are at an early stage and current cash resources will not be sufficient to develop its
exploration projects and bring them into production. The directors have reviewed the group’s cash flow forecast and believe that further equity is now required
and additional fund raising will be required in the next 12 months. The directors are taking steps to meet the current funding requirement and they believe that
both these funds and additional funds that will be required in the next 12 months will be forthcoming. These conditions indicate the existence of a material
uncertainty which may cast significant doubt about the group’s ability to continue as a going concern. These financial statements do not include the adjustments
that would result if the group was unable to continue as a going concern.
PKF (UK) LLP
Registered Auditors, London, UK, 25 April 2008
www.ariansilver.com
26
Independent Auditors’ Report to the Directors of Arian Silver Corporation
in respect of Compatibility with Canadian GAAS
In accordance with the requirement contained in National Instrument 52-107 we report below on the compatibility of Canadian Generally Accepted
Auditing Standards (”Canadian GAAS”) and International Standards on Auditing (UK and Ireland).
We conducted our audit for the year ended 31 December 2007 in accordance with International Standards of Auditing (UK and Ireland). There are no
material differences in the form or content of our audit report, except as noted below, as compared to an auditors’ report prepared in accordance with
Canadian GAAS and if this report were prepared in accordance with Canadian GAAS it would not contain a reservation.
An audit report issued in accordance with Canadian GAAS does not require the Emphasis of Matter paragraph that is included in the United Kingdom
Independent Auditors’ Report for the year ended 31 December 2007 given above. In all other respects, there are no material differences in the form and
content of the above noted auditors’ report.
PKF (UK) LLP
Registered Auditors, London, UK, 25 April 2008
www.ariansilver.com
27
Consolidation balance sheet
as at December 31, 2007
Note
2006
US $’000
2007
US $’000
Assets
Property, plant and equipment
Intangible assets
3 d, 10
3 e, 11
181
4,407
131
1,235
4,588
1,366
714
3,134
243
3,193
Total current assets
3,848
3,436
Total assets
8,436
4,802
29,852
2,068
(865)
(22,955)
22,448
947
(910)
(18,062)
8,100
4,423
336
6
373
Total current liabilities
336
379
Total liabilities
336
379
8,436
4,802
Total non-current assets
Trade and other receivables
Cash and cash equivalents
13
14, 20
Equity
Share capital
Share-based payment reserve
Foreign exchange translation reserve
Retained loss
15, 16
18
16
Total equity
Bank overdraft
Trade and other payables
19
Total equity and liabilities
The financial statements were approved and authorised for issue by the Board of Directors on 25 April 2008 and were signed on its behalf by:
J T Williams
G A Potts
Chief Financial Officer
www.ariansilver.com
28
Consolidation income statement
for the year ended December 31, 2007
Note
2007
US $’000
2006
US $’000
5,11
(4,955)
-
(3,653)
(13,446)
(4,955)
(17,099)
62
-
71
(5)
62
66
(4,893)
(17,033)
(4,893)
(17,033)
(0.05)
(0.24)
27
18
80
(992)
Loss for the period
(4,893)
(17,033)
Total recognised income and expense for the period
(4,848)
(17,945)
Administrative expenses
Goodwill written off
Operating loss before financing costs
Finance income
Finance expenses
8
8
Net financing costs
Loss before tax
6
Loss for the period
Basic and diluted loss per share
17
Consolidated statement of recognised income and expense
Foreign exchange translation differences recognised directly in equity
- in respect of re-translation of net investment in subsidiaries
- in respect of presentation of financial statements in United States dollars
www.ariansilver.com
29
Consolidated statement of cash flows
for the year ended December 31, 2007
2007
US $’000
2006
US $’000
(4,955)
(17,099)
45
253
1,121
23
13,446
8
947
(3,536)
(2,675)
13
19
(471)
(37)
(142)
164
8
(4,044)
-
(2,653)
(5)
(4,044)
(2,658)
62
(3,182)
(95)
71
(982)
(102)
(3,215)
(1,013)
7,404
(6)
5,478
6
7,398
5,484
3,193
(198)
1,380
-
3,134
3,193
Note
Cash flows from operating activities
Loss for the period
Adjustments for:
Depreciation
Exchange difference
Equity-settled share-based payment transactions
Change in trade and other receivables
Change in trade and other payables
Interest paid
Net cash used in operating activities
Cash flows from investing activities
Interest received
Acquisition of intangibles
Acquisition of property, plant and equipment
8
11
10
Net cash used in investing activities
Cash flows from financing activities
Proceeds from issue of share capital
Bank overdraft/(Overdraft repayment)
15,16
Net cash from financing activities
Net increase in cash and cash equivalents
Cash and cash equivalents at 1 January
Effect of exchange rate fluctuations on cash held
Cash and cash equivalents at 31 December
20
www.ariansilver.com
30
Notes to the consolidated financial statements
1. Reporting entity
Arian Silver Corporation (the “Company”) is a company domiciled in the British Virgin Islands. The consolidated financial statements of the Company for
the year ended December 31, 2007 comprise the Company and its subsidiaries (together referred to as the “Group”). The Group is primarily involved in the
acquisition and development of mineral resource assets.
The Company was previously named Hard Assets Inc. until its merger with Arian Silver Corporation Limited (“ASCL”) on May 24, 2006 whereupon it was
renamed Arian Silver Corporation (“ASC”) and re-admitted to the AIM market of the London Stock Exchange on May 25, 2006. ASCL ceased to be a legal
entity at the date of the merger.
The merger of the Company with ASCL in May 2006 was accounted for in accordance with the reverse take over method of accounting. Under this
method, ASCL has been identified as the acquirer and accordingly the consolidated entity is considered to be a continuation of ASCL and the historical
financial information prior to the acquisition is that of ASCL only. For accounting purposes, Hard Assets Inc. is thus deemed to have been acquired by
ASCL.
The comparative figures used are for the year ended December 31, 2006.
2. Basis of preparation
(a) Going concern and adequacy of project finance
The Group is at an early stage of development and in common with many mineral exploration companies, it raises funds in discrete tranches. The current
cash resources of the group will not be sufficient to develop its exploration projects and bring them into production and further funding will be required.
In the event that the Group is unable to secure further finance they will not be able to fully develop these projects.
The directors have reviewed the Group’s cash flow forecast and believe that further equity is now required and additional fund raising will be required in the
next 12 months. The directors are taking steps to meet the current funding requirement and they believe that both these funds and the additional funds
which will be required in the next 12 months will be forthcoming. They consider it appropriate to prepare the financial statements on a going concern basis.
(b) Use of estimates and judgement
The preparation of financial statements in conformity with International Financial Reporting Standards (“IFRSs”) requires management to make
judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and
expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable
under the circumstances, the results of which form the basis of making the judgements about carrying values of assets and liabilities that are not readily
apparent from other sources. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the
estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future
periods.
Information about such judgements and estimates is contained in the accounting policies and/or the notes to the consolidated financial statements. Areas
of judgement that have the most significant effect on the accounts recognised in the consolidated financial statements are shown below and discussed
further in notes 3(e)(ii) and 3(h):
•
•
Capitalisation and impairment of exploration and evaluation costs
Estimation of share based payment costs
(c) Statement of compliance
The consolidated financial statements of the Company for the year ended December 31, 2007 have been prepared in accordance with IFRSs and
its interpretations adopted by the International Accounting Standards Board (“IASB”) in force at the reporting date. The company has not adopted any
standards or interpretations in advance of the required implementation dates. It is not expected that adoption of standards or interpretations which have
been issued by the IASB but have not been adopted will have a material impact on the financial statements. The year ended December 31, 2006 was the
Group’s first full year consolidated financial statements. Previously, statements have been prepared under UK Generally Accepted Accounting Principles
(“UK GAAP”). The accounts were approved by the board and authorised for issue on April 25, 2008.
www.ariansilver.com
31
continued
(d) Basis of measurement
The consolidated financial statements have been prepared on the historical cost basis except for share options which are based on fair values.
(e) Functional and presentation currency
These consolidated financial statements are presented in United States dollars as the Company believes it to be the most meaningful currency given the
nature of its operations. The functional currencies of the Company and its subsidiary are Sterling and Mexican Peso respectively. All financial information
presented in United States dollars has been rounded to the nearest thousand.
3. Significant accounting policies
The accounting policies set out below have been applied consistently to all periods presented in these consolidated financial statements and have been
applied consistently by Group entities.
(a) Basis of consolidation
(i) Subsidiaries
Subsidiaries are entities controlled by the Company. Control exists when the Company has the power, directly or indirectly, to govern the financial and
operating policies of an entity so as to obtain benefits from its activities. In assessing control, potential voting rights that presently are exercisable or
convertible are taken into account. The financial statements of subsidiaries are included in the consolidated financial statements from the date that control
commences until the date that control ceases.
(ii) Transactions eliminated on consolidation
Intra-group balances and any unrealised gains, losses, income or expenses arising from intra-group transactions are eliminated in preparing the
consolidated financial statements.
(b) Foreign currency
(i) Foreign currency transactions
Transactions in foreign currencies are translated at the foreign exchange rate ruling at the date of the transaction. Monetary assets and liabilities
denominated in foreign currencies at the balance sheet date are translated at the foreign exchange rate ruling at that date. Foreign exchange differences
arising on translation are recognised in the income statement. Non-monetary assets and liabilities that are measured in terms of historical cost in a foreign
currency are translated using the exchange rate at the date of the transaction. Non-monetary assets and liabilities denominated in foreign currencies that
are stated at fair value are translated at foreign exchange rates ruling at the dates the fair value was determined.
(ii) Financial statements of operations
The assets and liabilities of operations, including goodwill and fair value adjustments arising on consolidation, are translated to US dollars at exchange
rates ruling at the balance sheet date. The revenues and expenses of operations and net investments in subsidiaries are translated to US dollars at rates
approximating to the exchange rates ruling at the dates of the transactions. Foreign exchange differences arising on retranslation are recognised directly
as a separate component of equity. They are released into the income statement upon disposal.
(c) Financial instruments
(i) Non-derivative financial instruments
Non-derivative financial instruments comprise trade and other receivables, cash and cash equivalents and trade and other payables.
Non-derivative financial instruments are recognised initially at fair value plus, for instruments not at fair value through profit or loss, any directly attributable
transaction costs, except as described below. Subsequent to initial recognition, non-derivative financial instruments are measured as described below. At
December 31, 2007 the fair value equated to the historical cost for all non-derivative instruments.
A financial instrument is recognised if the Group becomes a party to the contractual provisions of the instrument. Financial assets are derecognised if the
Group’s contractual rights to the cash flows from the financial assets expire or if the Group transfers the financial asset to another party without retaining
control or substantially all risks and rewards of the asset. Regular purchases and sales of financial assets are accounted for at trade date, i.e. the date that
the Group commits itself to purchase or sell the asset. Financial liabilities are derecognised if the Group’s obligations specified in the contract expire or are
discharged or cancelled.
Cash and cash equivalents comprise cash balances and call deposits. Bank overdrafts that are repayable on demand are included as a component of
cash flows from financing activities, for the purposes of the statement of cash flows.
www.ariansilver.com
32
continued
(ii) Share capital
Common shares
Incremental costs directly attributable to issue of common shares and share options are recognised as a deduction from equity.
(d) Property, plant and equipment
(i) Recognition and measurement
Items of property, plant and equipment are measured at cost less accumulated depreciation and impairment losses.
Cost includes expenditures that are directly attributable to the acquisition of the asset. The cost of self-constructed assets includes the cost of materials
and direct labour, any other costs directly attributable to bringing the asset to a working condition for its intended use, and the estimated costs of
dismantling and removing the items and restoring the site on which they are located. Purchased software that is integral to the functionality of the related
equipment is capitalised as part of that equipment.
When parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items (major components) of
property, plant and equipment.
(ii) Subsequent costs
The Group recognises in the carrying amount of an item of property, plant and equipment the cost of replacing part of such an item when that cost
is incurred if it is probable that the future economic benefits embodied with the item will flow to the Group and the cost of the item can be measured
reliably. The costs of the day-to-day servicing of property, plant and equipment are recognised in profit or loss as incurred.
(iii) Depreciation
Depreciation is charged to the income statement on a straight-line basis over the estimated useful lives of each part of an item of property, plant and
equipment. Land is not depreciated. The estimated useful lives for the current and comparative periods are as follows:
•
•
•
•
office equipment
fixtures and fittings
plant and equipment
motor vehicles
3 years
3 years
5 years
4 years
The residual value, if not insignificant, is reassessed annually.
(e) Intangible assets
(i) Goodwill
All business combinations are accounted for by applying the purchase method. Goodwill (negative goodwill) arises on the acquisition of subsidiaries,
associates and joint ventures. Goodwill represents the difference between the cost of the acquisition and the fair value of the net identifiable assets
acquired.
Goodwill is stated at cost less any accumulated impairment losses. Goodwill is allocated to cash-generating units and is tested annually for impairment
(see accounting policy g). Goodwill arising on acquisition is capitalised and shown within fixed assets. The excess of net assets over consideration paid on
an acquisition (negative goodwill) is recognised directly in profit or loss.
(ii) Deferred exploration and evaluation costs
These comprise costs directly incurred in exploration and evaluation as well as the cost of mineral licences. They are capitalised as intangible assets
pending the determination of the feasibility of the project. When the decision is taken to develop a mine the related intangible assets are transferred to
property, plant and equipment and the exploration and evaluation costs are amortised over the estimated life of the project. Where a project is abandoned
or is determined not economically viable, the related costs are written off.
The recoverability of deferred exploration and evaluation costs is dependent upon a number of factors common to the natural resource sector. These
include the extent to which a Company can establish mineral reserves on its properties, the ability of the Company to obtain necessary financing to
complete the development of such reserves and future profitable production or proceeds from the disposition thereof.
www.ariansilver.com
33
continued
(f) Leased assets
Leases in terms of which the Group assumes substantially all the risks and rewards of ownership are classified as finance leases. Upon initial recognition
the leased asset is measured at an amount equal to the lower of its fair value and the present value of the minimum lease payments. Subsequent to initial
recognition, the asset is accounted for in accordance with the accounting policy applicable to that asset.
Other leases are operating leases and the leased assets are not recognised on the Group’s balance sheet.
(g) Impairment
The carrying amounts of the Group’s assets are reviewed at each balance sheet date to determine whether there is any indication of impairment.
If any such indication exists, the asset’s recoverable amount is estimated.
(h) Employee benefits
Share-based payment transactions
The share option programme allows Group employees to acquire shares of the Company. The fair value of options granted is recognised as an employee
expense with a corresponding increase in equity. The fair value is measured at grant date and spread over the period until the options vest unconditionally
to the employee. The fair value of the options granted is measured using the Black-Scholes model, taking into account the terms and
conditions upon which the options were granted. The amount recognised as an expense is adjusted to reflect the actual number of share options that
vest, except if the change is due to market based conditions not being satisfied.
(i) Provisions
A provision is recognised in the balance sheet when the Group has a present legal or constructive obligation as a result of a past event and it is probable
that an outflow of economic benefits will be required to settle the obligation. If the effect is material, provisions are determined by discounting the expected
future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and, where appropriate, the risks specific to the
liability.
(j) Finance income and expenses
Finance income comprises interest income on funds invested and foreign currency gains. Interest income is recognised as it accrues, using the effective
interest method.
Finance expenses comprise interest expense on borrowings and foreign currency losses. All borrowing costs are recognised in profit or loss using
the effective interest method.
(k) Income tax expense
Income tax expense comprises current and deferred tax.
Income tax expense is recognised in profit or loss except to the extent that it relates to items recognised directly in equity, in which case it is recognised
in equity.
Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at the reporting date, and any
adjustment to tax payable in respect of previous years.
Deferred tax is recognised using the balance sheet method, providing for temporary differences between the carrying amounts of assets and liabilities for
financial reporting purposes and the amount used for taxation purposes. Deferred tax is not recognised for the initial recognition of goodwill, the initial
recognition of assets or liabilities in a transaction that is not a business combination and that affects neither accounting nor taxable profit, and differences
relating to investments in subsidiaries that will not reverse in the foreseeable future. Deferred tax is measured at the tax rates that are expected to be
applied to the temporary differences when they reverse, based on the laws that have been enacted or substantively enacted by the reporting date.
A deferred tax asset is recognised to the extent that it is probable that future taxable profits will be available against which the temporary difference can be
utilised. Deferred tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will
be realised.
www.ariansilver.com
34
continued
(l) Earnings per share
The Group presents basic and diluted earnings per share (“EPS”) data for its common shares. Basic EPS is calculated by dividing the profit or loss
attributable to common shareholders of the Company by the weighted average number of common shares outstanding during the period. Diluted EPS is
determined by adjusting the profit or loss attributable to common shareholders and the weighted average number of common shares outstanding for the
effects of all potentially dilutive common shares, which comprise warrants and share options.
(m) Segment reporting
A segment is a distinguishable component of the Group that is engaged either in providing related products or services (business segment), or in providing
products or services within a particular economic environment (geographical segment), which is subject to risks and rewards that are different from those
of other segments. The Group’s primary format for segment reporting is based on business segments.
4. Segment reporting
Segment information is presented in respect of the Group’s business and geographical segments. The primary format, business segments, is based on
the Group’s management and internal reporting structure.
Inter-segment pricing is determined on an arm’s length basis.
Segment results, assets and liabilities include items directly attributable to a segment as well as those that can be allocated on a reasonable basis.
Unallocated items comprise mainly income-earning assets and revenue, interest-bearing loans, borrowings and expenses, and corporate assets and
expenses.
Segment capital expenditure is the total cost incurred during the period to acquire segment assets that are expected to be used for more than one period.
(i) Business segments
The Group’s only business segment is the exploration for, and development of, silver and associated metal deposits.
(ii) Geographical segments
The Group also reports by geographical segment. The exploration segment is managed in one principal geographical area, Mexico, with support provided
by the UK office.
Geographical segments
Total assets
Capital expenditure on property, plant & equipment
Capital expenditure on intangibles
Mexico
2007
US $’000
Mexico
2006
US $’000
UK
2007
US $’000
UK
2006
US $’000
Total
2007
US $’000
Total
2006
US $’000
5,191
158
4,316
1,497
103
1,235
3,245
23
91
3,305
28
-
8,436
181
4,407
4,802
131
1,235
5. Merger with Arian Silver Corporation Ltd and Acquisition of subsidiary
On February 1, 2006 the Company purchased the ordinary share capital of Arian Silver Corporation (UK) Limited (formerly Arian Silver Corporation Plc) for
cash consideration of £1. This resulted in negative goodwill of $38,000 representing the accumulated profit at that date. This was credited to the income
statement immediately.
On May 24, 2006 the Company acquired all the shares of ASCL. by issue of 37,000,003 common shares at a deemed consideration of £0.195 per share
and issued 48,899,200 common shares in a two for one issue to acquire all the share capital of ASCL . Goodwill arising on the merger was written off to
the income statement immediately. The merger of the Company with ASCL was accounted for in accordance with the reverse take over method of
accounting. Under this method, ASCL has been identified as the acquirer and accordingly the consolidated entity is considered to be a continuation of
ASCL and the historical financial information prior to the acquisition is that of ASCL only. For accounting purposes, Hard Assets Inc. is thus deemed to
have been acquired by ASCL.
www.ariansilver.com
35
continued
Effect of acquisitions
The acquisitions had the following effect on the Group’s assets and liabilities.
Acquiree’s net assets at the acquisition date
Deferred acquisition costs
Trade and other receivables
Cash and cash equivalents
Trade and other payables
Carrying Amount
US $’000
110
6
654
(4)
Net identifiable assets and liabilities
Goodwill on acquisition
766
13,665
Consideration paid, satisfied in shares
(14,431)
Net cash acquired
-
The goodwill has been reduced to a nil carrying value on the basis that it arose on the acquisition of Hard Assets Inc., a non-trading company.
The goodwill of $13,665,000 was translated to sterling at the date of the merger as ASCL adopted Sterling as its functional currency. Retranslation of the
profit and loss account at the year end using the average method results in the figure being re-translated as $13,484,000.
Consideration paid includes cost of acquisition amounting to $849,000 (legal $465,000, financing fee $233,000, accounting $92,000 and administration
$59,000), of which $195,000 has been settled by the issue of common shares.
6. Loss on ordinary activities is stated after charging:
Auditors remuneration
Audit – Remuneration for audit of the Arian Silver Corporation
Audit – Remuneration for audit of the Arian Silver Mexico
Taxation
Other fees
Depreciation
Exchange (loss)/gain
2007
US $’000
2006
US $’000
66
6
18
45
(198)
53
6
6
73
23
137
Other services provided by the auditors and their associates primarily relate to support and consultancy for the Canadian and AIM listings.
www.ariansilver.com
36
continued
7. Staff numbers and costs
The average number of persons employed by the Group (including Directors) during the year, analysed by category, was as follows:
Finance and administration
Technical
The aggregate payroll costs of these persons were as follows:
Wages and salaries
Social security costs
Share based payments
Number of
Employees
2007
Number of
Employees
2006
23
27
22
15
50
37
2007
US $’000
2006
US $’000
1,473
100
1,121
1,059
88
947
2,694
2,094
Remuneration of key management personnel
Key management personnel remuneration is detailed below:
2007
Salary
US $’000
2007
Fees
US $’000
2007
Total
US $’000
2006
Total
US $’000
144
240
80
-
144
240
80
131
218
73
Executive Directors
(includes remuneration prior to appointment)
A J Williams
J T Williams
J S Cable
Non-executive Directors
(includes remuneration prior to appointment)
T A Bailey
D W Cohen
J A Crombie
J Merfyn Roberts
Dr Braxator
Other key management
Country manager – Mexico
Company secretary
30
30
-
-
30
30
-
27
20
20
-
110
80
-
110
80
82
73
Total
714
-
714
644
An amount of $1,120,733 has been charged to administration expenses in the income statement for the year (2006: $947,051) in respect of share-based
payments to key management personnel.
www.ariansilver.com
37
continued
8. Finance income and expense
2007
US $’000
2006
US $’000
Interest income
62
71
Finance income
62
71
Interest expense
-
(5)
Finance expenses
-
(5)
62
66
2007
US $’000
2006
US $’000
Current tax expense
Current year
-
-
Adjustments for prior years
-
-
2007
US $’000
2006
US $’000
Loss before tax
(3,775)
(17,033)
Income tax using the domestic corporation tax rate (30%)
Non-deductible expenses
Share-based payment
Depreciation in excess of capital allowances
Short term timing differences
Tax losses carried forward
Tax exempt expenses
(1,121)
290
2
829
-
(5,106)
38
284
4,034
2
(125)
433
440
-
-
Net financing income
9. Income tax expense recognised in the income statement
Reconciliation of effective tax rate
Total tax expense
Tax exempt expenses relate to pre-merger expenditure which is not considered allowable for tax purposes.
At the year end the Group had tax losses to carry forward of approximately US$6,789k (2006: US$1,490k). This includes losses exploration costs
expensed under Mexican GAAP but capitalised under IFRS.
Under IFRS a net deferred tax asset of US$1,262k (2006: US$435k) has not been recognised due to the uncertainty as to the amount that can be utilised
in the future under tax legislation and the extent and timing of the use of the allowable losses.
www.ariansilver.com
38
continued
10. Property, plant and equipment
Plant and
equipment
US $’000
Fixtures
and fittings
US $’000
Vehicles
Total
US $’000
US $’000
Cost
Balance at January 1, 2006
Additions
Balance at December 31, 2006
16
38
54
27
27
40
37
77
56
102
158
Additions
54
39
27
22
77
34
158
95
93
49
111
253
1
4
5
5
5
3
14
17
4
23
27
Depreciation charge for the year
5
13
5
8
17
24
27
45
18
13
41
72
At December 31, 2007
75
36
70
181
49
22
60
131
Depreciation and impairment losses
Depreciation charge for the year
Carrying amounts
www.ariansilver.com
39
continued
11. Intangible assets
Goodwill
US $’000
Deferred
Exploration costs
US $’000
Total
US $’000
Cost
Acquisition through business combinations
Additions
13,446
-
253
982
253
13,446
982
13,446
1,235
14,681
Additions
Foreign Exchange
13,446
-
1,235
3,182
(10)
14,681
3,182
(10)
13,446
4,407
17,853
Impairment losses and amortisation
Impairment charge
(13,446)
-
(13,446)
(13,446)
-
(13,446)
(13,446)
-
(13,446)
(13,446)
-
(13,446)
-
4,407
4,407
-
1,235
1,235
Carrying amounts
The goodwill recognised in the table above is a combination of the positive goodwill of $13,484,000 arising on the merger with ASCL and the negative
goodwill of $38,000 arising on the acquisition of Arian Silver Corporation (UK) Ltd (note 5).
The deferred exploration cost at December 31, 2007 consisted mainly of costs relating to the three major projects as stated below:
Project
Calicanto
Tepal
San Jose
Carrying value
2007
US $’000
Carrying value
2006
US $’000
688
1,394
1,507
378
294
71
www.ariansilver.com
40
continued
12. Group entities
Significant Subsidiaries
Country of
incorporation and
operation
Principal activity
Mexico
Exploration
Arian Silver Corporation effective interest
2007
2006
100%
100%
2007
US $’000
2006
US $’000
6
650
58
4
3
201
35
714
243
2007
US $’000
2006
US $’000
Bank balances
Call deposits
297
2,837
185
3,008
Cash and cash equivalents in the statement of cash flows
3,134
3,193
Arian Silver de Mexico S.A. de C.V.
13. Trade and other receivables
Current receivables due from related parties
Trade receivables
Other receivables
Prepayments
14. Cash and cash equivalents
www.ariansilver.com
41
continued
15. Share capital
Authorised
The Company is authorised to issue unlimited common shares of no par value. Under the reverse take over method of accounting for the acquisition of
ASCL, share capital and related movements of ASCL are shown, together with movements in share capital of the Company following acquisition. Changes
for the years ended December 31, 2007 and 2006 are detailed in the following table:
Issued
Opening balance
Shares issued for cash
Issue costs of share issuance
Shares issued for consulting services
ASCL shares at date of acquisition
Shares issued on reverse take over of ASCL
Shares in issue upon reverse take over
Shares issued for consulting services
Exercise of warrants
Exercise of share options
Closing balance
2007
Number of Shares
000’s
2007
Amount
US $’000
2006
Number of Shares
000’s
2006
Amount
US $’000
100,683
-
22,448
(95)
-
19,770
4,400
280
2,604
2,306
(147)
147
-
-
24,450
4,910
12,493
5,454
830
4,473
2,779
247
48,899
37,000
417
7
14,060
300
4,910
14,121
245
1
3,136
35
119,460
29,852
100,683
22,448
During the years ended December 2007 and 2006, the Company made the following share and warrant issues:
2006
During the year, ASCL issued 4,400,000 common shares of US$0.01 each to provide additional working capital of US$2,306,000 and 280,000 common
shares of US$0.01 each as consideration in respect of agents commission.
In respect of the merger with ASCL, on May 24, 2006, the Company issued 48,899,200 common shares on the basis of two shares for every one old
share. Under the reverse acquisition method of accounting, it was deemed that 37,000,003 shares were issued in consideration for Hard Assets Inc.,
being its issued share capital immediately prior to the merger.
During the year, the Company issued 416,666 common shares at £0.30 per share in consideration of services provided to the Company of US$245,000.
During the year 300,000 share options and 7,000 share warrants were exercised at Cdn$0.12 and US$0.175 respectively.
During the year the Company issued 14,060,000 common shares at Cdn$0.25 to provide additional working capital of Cdn$3,515,000. In addition, the
Company issued 14,060,000 share purchase warrants exercisable for a period of one year at Cdn$0.42 and subject to accelerated exercise conditions at
the Company’s option.
2007
The Company issued in connection with warrant exercises 2,892,600 common shares at US$0.175 and 9,600,000 at Cdn$0.42. During the year the
Company issued 830,000 common shares in connection with exercises of share options at GBP£0.15.
During the year the Company issued 5,454,000 common shares at Cdn$0.55 to provide additional working capital of Cdn$2,999,700. In addition, the
Company issued 2,727,250 share purchase warrants exercisable for a period of 24 months at Cdn$0.65 and subject to accelerated exercise conditions
at the Company’s option.
www.ariansilver.com
42
continued
16. Capital and reserves
Reconciliation of movement in shareholders equity
Retained
Earnings
Total
US $’000
Foreign
Exchange
Translation
Reserve
US $’000
US $’000
US $’000
2,604
-
2
(1,029)
1,577
Share issue costs
Shares/options issued on reverse take over
Shares issued in lieu of services
Fair value of share options
Proceeds from options exercised
Proceeds from warrants exercised
Net loss
Foreign exchange loss
5,442
(147)
14,121
392
35
1
-
947
-
(912)
(17,033)
-
5,442
(147)
14,121
392
947
35
1
(17,033)
(912)
22,448
947
(910)
(18,062)
4,423
Warrants exercised
Fair value of share options
Share issue costs
Net loss
Foreign exchange gain
Proceeds from Options exercised
2,779
4,473
(95)
247
1,121
-
45
-
(4,893)
-
2,779
4,473
1,121
(95)
(4,893)
45
247
29,852
2,068
(865)
(22,955)
8,100
January 1, 2006
Share
Capital
Share based
Payment
Reserve
US $’000
No apportionment of fair value has been made to the warrants issued in conjunction with common share issues in year to December 31, 2007 as this
represents an allocation between non distributable reserves.
Common shares
2007
2006
US $’000
US $’000
On issue at January 1
Issued for cash
Issued on reverse take-over
Issued in lieu of payment for services
100,683
18,777
-
19,770
18,767
61,449
697
On issue at December 31 – fully paid
119,460
100,683
At December 31, 2007 and 2006, the authorised share capital comprised unlimited common shares of no par value.
Translation reserve
This translation reserve comprises all exchange differences arising from the translation of the financial statements of operations.
In the year ended December 31, 2006, the retranslation of goodwill written off from Sterling to US Dollars using the average exchange rate for the year,
resulted in an exchange loss of $840,000 which was included in the foreign exchange translation reserve.
www.ariansilver.com
43
continued
17. Loss per share
Basic loss per share
The calculation of basic loss per share at December 31, 2007 was based on the loss attributable to common shareholders of $4,893,000 (2006:
$17,033,000) and a weighted average number of common shares outstanding during the year ended December 31, 2007 of 107,957,205 (2006:
70,507,727).
Diluted Loss per share
The potential increase in common shares from the exercise of any outstanding share purchase warrants or share options would be anti-dilutive as the
Company has a net loss. These potential common shares are therefore excluded from the calculation and the diluted loss per share figure reported is the
same as the basic earnings per share.
Warrants
A summary of the changes in the Company’s share purchase warrants for the years ended December 31, 2007 and 2006 is set out below:
2007
Warrants
outstanding
000’s
2007
Weighted average
exercise price
US $
2006
Warrants
outstanding
000’s
2006
Weighted average
exercise price
US $
Opening balance
Exercised
Exercised
Lapsed
Lapsed
Issued
17,161
(9,600)
(2,893)
(4,460)
(208)
2,727
0.33
(0.39)
(0.175)
(0.39)
(0.60)
0.61
2,900
(7)
14,268
0.17
(0.17)
0.36
Closing balance
2,727
0.43
17,161
0.33
Shares
Exercise price
Expiry
2,727,250
Cdn$0.65
August 1, 2009
At December 31, 2007 the warrants in issue are analysed below:
www.ariansilver.com
44
continued
18. Employee benefits
Share-based payments
The Company currently has in place two incentive share option plans (the “Plans”) covering Directors, officers, employees and consultants of the
Company and its subsidiary companies. The exercise price of a future option grant will be determined by the Board of Directors on the basis of the closing
market price of the Company’s shares on the trading day prior to the date of issue of the option. Options may be granted for a period of up to ten years
and the Board of Directors determines the vesting provisions of each option granted, which may vary. The aggregate number of shares which may be
issued and sold under the Plans may not exceed 10% of issued share capital. As at December 31, 2007 a total of 2,160,997 options remained available
for grant under the Plans.
A summary of the Company’s share options (as adjusted to reflect the terms of the merger referred to in note 5) for the years ending December 31, 2007
and 2006 is set out below:
The number and weighted average exercise prices of share options are as follows:
2007
Outstanding
2006
Outstanding
000’s
2007
Weighted average
exercise price
US $
000’s
2006
Weighted average
exercise price
US $
6,180
500
255
200
4,055
200
(830)
(25)
0.29
0.52
0.45
0.68
0.54
0.42
(0.30)
(0.54)
300
5,830
350
(300)
-
0.11
0.28
0.5
(0.11)
-
10,535
0.41
6,180
0.29
Exercise price
Expiry
US$0.50
GBP£0.15
GBP£0.245/Cdn$0.56
GBP£0.225/Cdn$0.56
GBP£0.34
GBP£0.27/Cdn$0.57
GBP£0.20/Cdn$0.40
April 13, 2008
January 01, 2009
February 22, 2010
February 27, 2010
May 24, 2008
June 13, 2010
December 02, 2010
Opening balance
Options assumed on acquisition of Hard Assets Inc
Issued on acquisition of ASCL*
Issued
Exercised
Lapsed
Balance – end of period
* Converted to US $. Actual exercise price was £0.15.
At December 31, 2007 the share options in issue are analysed below:
Outstanding shares
350,000
5,000,000
500,000
255,000
200,000
4,030,000
200,000
The weighted average remaining contractual life of share options as at December 31, 2007 was 614 days.
www.ariansilver.com
45
continued
The terms and conditions of the share options held by senior management and all employees is shown below:
Holder
Shares
Exercise price
Grant Date
Vesting Date
Expiry
1,000,000
1,200,000
1,000,000
1,200,000
400,000
400,000
500,000
400,000
500,000
£0.27
£0.15
£0.27
£0.15
£0.27
£0.15
£0.15
£0.15
£0.245
June 14, 2007
February 01, 2006
June 14, 2007
February 01, 2006
June 14, 2007
February 01, 2006
February 01, 2006
February 01, 2006
February 23, 2007
June 14, 2007
June 15, 2006
June 14, 2007
June 15, 2006
June 14, 2007
June 15, 2006
June 15, 2006
June 15, 2006
February 23, 2007
June 30, 2010
January 31,2009
June 30, 2010
January 31,2009
June 30, 2010
January 31,2009
January 31,2009
January 31,2009
February 22, 2010
500,000
275,000
275,000
850,000
50,000
105,000
105,000
165,000
165,000
50,000
75,000
75,000
35,000
35,000
£0.27
£0.27
£0.27
£0.15
£0.15
£0.225
£0.225
£0.27
£0.27
£0.20
£0.20
£0.20
£0.15
£0.15
June 14, 2007
June 14, 2007
June 14, 2007
February 01, 2006
February 01, 2006
February 28, 2007
February 28, 2007
June 14, 2007
June 14, 2007
December 03, 2007
December 03, 2007
December 03, 2007
February 01, 2006
February 01, 2006
June 14, 2007
October 14, 2007
April 14, 2008
June 15, 2006
February 01, 2007
June 28, 2007
December 28, 2007
October 14, 2007
April 14, 2008
April 03, 2008
August 03, 2008
December 03, 2008
June 15, 2006
February 01, 2007
June 13, 2010
June 13, 2010
June 13, 2010
January 31,2009
January 31,2009
February 27, 2010
February 27, 2010
June 13, 2010
June 13, 2010
December 02, 2010
December 02, 2010
December 02, 2010
January 31,2009
January 31,2009
Other share options at December 31, 2007
Share options issued to third parties
50,000
50,000
50,000
50,000
350,000
£0.34
£0.34
£0.34
£0.34
US $0.50
May 05, 2007
May 05, 2007
May 05, 2007
May 05, 2007
April 13, 2006
August 03, 2007
November 03, 2007
February 03, 2008
May 03, 2008
April 13, 2006
May 24, 2008
A Williams
J Williams
J Cable
D Cohen
T Bailey
J Crombie
Senior management
Other employees
April 13, 2008
The fair value of services received in return for share options granted are measured by reference to the fair value of share options granted. The estimate of
the fair value of the services received is measured based on the Black-Scholes model. The contractual lives of the options (2-3 years) are used as an input
into this model. Expectations of early exercise are incorporated into the Black-Scholes model.
www.ariansilver.com
46
continued
Fair value of share options and assumptions
Fair value at measurement date
Share price December 31, 2007
Share price December 31, 2006
Exercise price
Expected volatility (expressed as weighted average volatility
used in the modelling under Black-Scholes model)
Option life (expressed as weighted average life
used in the modelling under Black-Scholes model)
Expected dividends
Risk-free interest rate (based on national government bonds)
2007
2006
$2,068,000
$947,000
$0.525
$0.40
$0.303
$0.28
60%
80%
2-3 yrs
0%
4.75%
2-3 yrs
0%
3.98% to 4.18%
The expected volatility is based on the historical share price of the Arian Silver Corporation. There are no market conditions associated with the share
option grants. The fair value of stock options granted for the year ended December 31, 2007 was $1,121,000 (2006: $947,000) which was expensed in
the income statement.
Employee expenses
Share options granted in 2006
Share options granted in 2007
Total expense recognised as employee costs
19. Trade and other payables
Payables due to related parties
Trade payables
Other payables
www.ariansilver.com
2007
US $’000
2006
US $’000
1,121
1,121
947
947
2007
US $’000
2006
US $’000
134
88
114
140
85
148
336
373
47
continued
20. Financial instruments
Exposure to interest rate and currency risks arises in the normal course of the Group’s business. Derivative financial instruments are not used to hedge
exposure to fluctuations in foreign exchange rates and interest rates.
The Group’s policy is to retain its surplus funds on short term deposits, usually between one week and four weeks duration, at prevailing market rates.
Credit risk is managed by ensuring that surplus funds are only deposited with well established financial institutions of high quality credit standing.
Effective interest rates and deposit terms
In respect of income-earning financial assets the following table indicates their effective interest rates at the balance sheet date and the deposit terms:
2007
Effective
interest rate
Call Deposits
3.90%
2007
Total
2006
Effective
interest rate
US $’000
2007
Six months
or less
US $’000
2,837
2,837
4.00%
2,837
2,837
2006
Total
US $’000
2006
Six months
or less
US $’000
3,008
3,008
3,008
3,008
Foreign currency risk
The Group’s exploration expenditure is made in Mexico in Mexican Peso and head office expenses are predominantly made in London in Pounds Sterling
and US dollars. The Group is therefore exposed to the movement in exchange rates for these currencies. The Group does not currently hedge foreign
exchange risk but seeks to minimise cash held in foreign currencies. This situation is monitored.
As a result of Canadian dollar share placements, the majority of the Group’s cash resources are currently held in Canadian dollars. The Group therefore
also has downside exposure to any strengthening of the Pound Sterling, Mexican Peso or US dollar against the Canadian dollar as this would increase
expenses in Canadian dollar terms and accelerate the depletion of the Group’s cash resources. Any weakening of the Pound Sterling, Mexican Peso or
US dollar against the Canadian dollar would, however, result in a reduction in expenses in Canadian dollar terms and preserve the Group’s cash resources.
In addition, any movements in Pound Sterling, Mexican Peso or Canadian dollar would affect the presentation of the Consolidated Balance Sheet when
the net assets of the Mexican subsidiary and parent company in the UK are translated from their functional currencies into US dollars.
In view of the potential significance of any strengthening of the Pound Sterling, Mexican Peso or US dollar against the Canadian dollar, the policy of
holding the majority of the Group’s cash resources in Canadian dollars is kept under review.
There is not considered to be any material exposure in respect of other monetary assets and liabilities of the Group as these are of a short-term nature.
The table below shows an analysis of cash and cash equivalents denominated by currency.
Cash Held
Pounds Sterling
United States Dollars
Canadian Dollars
Mexican Pesos
2007
US $’000
2006
US $’000
52
191
2,882
9
67
16
3,096
14
3,134
3,193
Fair values
The fair values of the Groups financial instruments reflect the carrying amounts shown in the balance sheet.
www.ariansilver.com
48
continued
Capital Management
The Group’s objective when managing capital is to safeguard the entity’s ability to continue as a going concern, and develop its mining activities to provide
returns for shareholders and benefits for other stakeholders.
The Group’s capital structure comprises all components of equity (i.e. common share capital, share premium, retained earnings and other reserves.)
At 31 December 2007 the Group has no debt. When considering the future capital requirements of the Group and the potential to fund specific project
development via debt the Directors consider the risk characteristics of all of the underlying assets in assessing the optimal capital structure.
Sensitivity Analysis
As a result of the Group’s fundraising being in Canadian dollars and its main assets and subsidiaries being held in Mexico and having a functional currency
different than the presentation currency (note 2(e)), the Group’s balance sheet can be affected significantly by movements in the United States dollar to the
Canadian dollar and Mexico Peso.
Foreign currency risk sensitivity analysis:
Profit/Loss
2007
US $’000
Profit/Loss
2006
US $’000
Equity
2007
US $’000
Equity
2006
US $’000
-
-
(86)
(34)
-
-
106
41
(20)
(44)
(279)
(266)
20
10
279
266
If there was a 10% weakening of Peso against USD $ with
all other variables held constant – increase/(decrease)
If there was a 10% strengthening of Peso against USD $
with all other variables held constant – increase/(decrease)
If there was a 10% weakening of Canadian Dollar against USD $
If there was a 10% strengthening of Canadian Dollar against USD $
21. Future project expenditure
The Company does not have any capital commitments at December 31, 2007 (2006: nil).
The Company does not have any exploration and development expenditure commitments in respect of its projects. However, the following are the material
payments that will need to be made in order to maintain certain properties in good standing:
(a) In order to maintain the Company’s interest in the Calicanto property, the Company is required to pay, over the period to June 30, 2011, $370,000 in
option payments. At December 31, 2007, $156,000 had been paid.
(b) In relation to the Tepal option agreement the Company is required to pay the vendor $5 million in instalments over the five-year period through to
June 2011 and will also grant the vendor a Net Smelter Return (“NSR”) of 2.5%. The company has the right of first refusal to buy out the NSR for an
unspecified amount. At December 31, 2007, $800,000 had been paid.
(c) In relation to the San Jose option agreement the Company is required to pay the vendor $1.5 million in instalments over the three-year period through
to 2009 and will also grant the vendor a NSR of 2%. At December 31, 2007, $288,000 had been paid.
(d) In relation to the Las Reinas option, at December 31, 2007, $50,000 had been paid by the Company. However, no further option payments will be
made as the Company will not be proceeding with its interest in this property group and is allowing the option to lapse.
The Company has the right to withdraw from the option agreements relating to Calicanto, Tepal and San Jose at any time during the term of each option
without financial penalty.
In addition, the Company has planned expenditure on the various exploration programmes.
www.ariansilver.com
49
continued
22. Related parties
Control of the Group
In the opinion of the Directors, there is no ultimate controlling entity of the Group.
Identity of related parties
The Group has a related party relationship with its subsidiaries and with its Directors and executive officers.
Transactions with key management personnel
Directors of the Company and their immediate relatives control 7.4% per cent of the voting shares of the Company. During the year ended December 31,
2007 the Company entered into the following transactions involving related parties:
Companies in the Dragon Group charged the Company a total of $934,859 (2006: $671,155) in respect of the provision of staff, office facilities, general
office overheads and re-charged costs incurred on behalf of the Company. Tony Williams, Chairman and a director of the Company, beneficially owns the
Dragon Group.
Endeavour Financial Limited (“EF”) charged the Company a total of $69,599 (2006: $43,020) in respect of acting as financial adviser to the Company and,
up to the date of the Merger, for the provision of office facilities. Gordon Keep, a director of the Company up to the date of the Merger, is a director of EF.
Anfield Sujir Kennedy & Durno (“ASKD”) charged the Company a total of nil (2006 $86,895). Henry Jay Sujir, a director of the Company up to the date of
the Merger, is a partner in ASKD.
Kopane Diamond Developments PLC (“KDD”) charged the Company a total of $105,386 (2006: $82,594) in respect of a recharge of remuneration on
behalf of the Company. James Cable and Tony Williams are Directors of the Company and KDD.
Transactions with subsidiaries were as follows:
The Company made loans to Arian Silver de Mexico S.A. de C.V. (“Arian Mexico”) of $4,332,246 (2006: $986,790) and paid charges on behalf of Arian
Mexico of $40,849 (2006: $32,647). A management fee of $10,352 was also charged to Arian Mexico (2006: nil).
Arian Silver Corporation (UK) Limited (“Arian UK”) charged the Company a total of nil (2006: $783,821) in respect of staff payroll and other costs and was
charged by the Company nil (2006: $101,334) in respect of management fees. In addition the Company made loans to Arian UK of nil (2006: $136,443).
These transactions, occurring in the normal course of operations, are measured at the exchange amount, which is the amount of consideration
established and agreed to by the related parties.
Executive officers also participate in the Group’s share option programme (see note 18).
The key management personnel compensations are shown in Personnel expense (see note 7).
The Directors who held office at the end of the financial year held the following common shares of the company:
A J Williams
J T Williams
Shares held at December 31, 2007
Shares held at January 1, 2007
2,050,000
6,800,000
2,050,000
6,800,000
There have been no changes in the Directors’ shares held between January 1, 2008 and the date of this report.
www.ariansilver.com
50
continued
23. Accounting estimates and judgements
Management discussed with the Audit Committee the development, selection and disclosure of the Group’s critical accounting policies and estimates and
the application of these policies and estimates.
24. Critical accounting estimates and judgements
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that
are believed to be reasonable under the circumstances. Many of the amounts included in the financial statements involve the use of judgement and/or
estimation. These judgements and estimates are based on managements’ best knowledge of the relevant facts and circumstances, having regard to prior
experience, but actual results may differ from the amounts included in the financial statements.
Information about such judgements and estimation is contained in the accounting policies and/or the Notes to the financial statements, and the key areas
are summarised below. Areas of judgement that have the most significant effect on the amounts recognised in the financial statements:
Capitalisation and impairment of exploration and evaluation costs – Note 3e, 3g, 11
Estimation of share based compensation amounts – Note 3h, 18
www.ariansilver.com
51
Company information
Directors
Company Secretary and
Chief Financial Officer
Anthony (Tony) J. Williams, Chairman and Director
James (Jim) T. Williams, Chief Executive Officer and Director
James S. Cable, Director
James A. Crombie, Director
Thomas A. Bailey, Director
David W. Cohen, Director
Graham A. Potts
Head Office
43 North Audley Street
London, W1K 6WH
England
Telephone: +44 (0) 20 7529 7511
Facsimile: +44 (0) 20 7491 2244
Registered Office
Palm Grove House
P.O. Box 3190
Road Town, Tortola
British Virgin Islands
Nominated Adviser
Grant Thornton UK LLP
Grant Thornton House
Melton Street
Euston Square
London, NW1 2EP
England
Broker
Haywood Securities (UK) Ltd
Ryder Court
14 Ryder Street
London, SW1Y 6QB
England
Auditors
PKF (UK) LLP
Farringdon Place
20 Farringdon Road
London, EC1M 3AP
England
Registrar
Computershare Investor Services
100 University Avenue
Toronto, Ontario, M5J 2Y1
Canada
Stock Exchanges
The AIM Market of the London Stock Exchange
TSX Venture Exchange
Frankfurt Stock Exchange
Trading Symbols
AIM:
AGQ (stock is quoted in Pounds Sterling)
TSX-V:
AGQ (stock is quoted in Canadian dollars)
Frankfurt: I3A (stock is quoted in Euros)
www.ariansilver.com
52
www.ariansilver.com
Head Office
Arian Silver Corporation
43 North Audley Street
London W1K 6WH
United Kingdom
T +44 (0)20 7529 7511
F +44 (0)20 7491 2244
info@ariansilver.com
www.ariansilver.com
design by SearsDavies +44 (0)20 7633 0939 www.searsdavies.com

Annual Report - Arian Silver Corporation

Transcription

Similar documents

Lese-Fibel Arian Englisch

Parish Office: 408 293 3503 MASS SCHEDULE – HORARIO de

Tuscany is famed for its lush countryside and has long

flynn of the inland

San Pietro Di Feletto and its surroundings

HIGH VISIBILITY VEST

The Chaparral of California In much of California, botanical activity

Chaparral`s Monster Parking Lot Sale expects to draw 50,000

San Miguel de Allende - Carnegie Museums member

Read More - Black Watch Sailing Charters

Read more About SARA